BNBCalc Short Term Rental Investment Analysis W Capitol Dr, Pasig, NCR,

2 bed • 2 bath • 5 guests • $300,000

BNB

Calc

Annual Revenue

$12,623

Profit (Cash Flow)

-$11,773

Cap Rate

1.2%

Annual Revenue

$12,623

AirDNA projects $46/night at 55% occupancy ($9,240). Airbtics projects $54/night at 64% occupancy ($12,622). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $54 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$8,264	$12,821	$16,791	$24,775
Occupancy	51%	67%	81%	90%
Nightly Rate	$43	$51	$55	$73

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 bedroom w/ parking balcony fully furnished	$17,321	$52	90%	2	1	1	$4	✅	❌	✅	Y / Y	⭐️ 5 (45)
Bong&Vicky2BR Big Unit+wifi	$7,706	$43	47%	2	1	2	$11	✅	❌	❌	Y / N	⭐️ 5 (18)
2BR Penthouse w/ View of BGC and w/ home theater	$14,195	$56	67%	2	1	1	$9	✅	❌	❌	N / Y	⭐️ 5 (75)
The BLK 218 @ Brixton Place - 2BR Kapitolyo Pasig	$13,693	$49	75%	2	1	2	$14	✅	❌	❌	Y / Y	⭐️ 5 (38)
Affordable Whole 2 bedroom Condo high floor BGC	$9,484	$37	68%	2	1.5	1	$12	✅	❌	✅	Y / Y	⭐️ 5 (35)
Casa Elaina-Bright & Homey 2BR Near BGC w/FastWiFi	$9,351	$43	55%	2	1	2	$18	✅	❌	❌	Y / Y	⭐️ 5 (23)
Brand New 2BR in Pasig City near BGC & Ortigas	$12,117	$39	83%	2	1	2	$9	❌	❌	❌	N / N	⭐️ 4.9 (33)
Lavish Modern 2BR Spacious Unit w/ Balcony	$15,872	$45	95%	2	1	1	$9	✅	❌	❌	N / Y	⭐️ 5 (74)
2br Condo @Flair Towers Near Megamall	$16,265	$52	81%	2	1	1	$11	✅	❌	❌	N / N	⭐️ 5 (232)
Panoramic View Cndo in Manda Near BGC & Megamall	$16,988	$51	88%	2	1	1	$11	✅	❌	❌	N / Y	⭐️ 5 (179)
Flair Resort-Inspired Condo	$12,013	$47	67%	2	1	1	$18	✅	❌	✅	Y / N	⭐️ 5 (73)
Flair Towers Cozy 2BR	$9,915	$46	56%	2	1	1	$18	✅	❌	✅	N / N	⭐️ 5 (28)
Happirest Cozy Crib \| 2-BR \| Lumiere Residences	$6,303	$38	43%	2	1	1	$14	✅	❌	❌	N / N	⭐️ 4.5 (49)
2Bedrooms+70"TV+Pool+Wifi-100MBPS+Karaoke-Billiard	$9,984	$62	44%	2	1	1	$0	✅	❌	✅	Y / N	⭐️ 4.5 (27)
The Iconic: Comfortable Living by Awsom Phil	$17,153	$61	74%	2	2	1	$18	✅	❌	❌	Y / Y	⭐️ 5 (97)
Cozy Luxe-Penthouse	$18,780	$119	42%	2	1	1	$27	✅	❌	✅	N / Y	⭐️ 5 (49)
The Grand Balcony Escape w/free parking & Videoke	$22,966	$72	84%	2	1	1	$18	✅	❌	❌	Y / Y	⭐️ 5 (141)
White Keys Hideaway at Soho Central Condominium	$12,595	$54	63%	2	1	2	$18	✅	❌	❌	N / Y	⭐️ 5 (83)
Free Parking \| Spacious 2BR Penthouse Corner Unit	$12,878	$51	67%	2	1	1	$7	✅	❌	❌	N / Y	⭐️ 5 (305)
2BR Lumiere Near Ortigas, BGC with Wi-Fi & Netflix	$14,949	$49	82%	2	1	2	$11	✅	❌	❌	N / Y	⭐️ 5 (89)
2 br centrally located near BGC	$10,109	$28	96%	2	1	1	$9	✅	❌	❌	Y / N	⭐️ 4.5 (57)
The Lounge II @ Pasig/BGC. Spacious & Cozy. Family	$14,331	$62	62%	2	1	2	$9	✅	❌	✅	Y / Y	⭐️ 5 (45)
Jj’s Home at Sheridan	$9,529	$43	58%	2	1	2	$12	✅	❌	✅	N / N	⭐️ 5 (30)
Upscale 2-Bedroom Condo near Estancia Mall	$27,112	$102	72%	2	2.5	2	$29	❌	❌	✅	Y / Y	⭐️ 5 (13)
2BR Condo nr Makati & The Fort w/ view and Netflix	$9,918	$42	63%	2	1	1	$7	✅	❌	✅	Y / N	⭐️ 5 (475)
2bedroom near Shangrila , RMC Pasig, Mandaluyong	$10,519	$37	75%	2	1	2	$12	✅	❌	❌	Y / Y	⭐️ 5 (52)
Luxury 2BR Staycation W/Free Netflix+Free Parking	$12,545	$55	61%	2	1	2	$12	✅	❌	❌	N / Y	⭐️ 5 (101)
Alexa Suite \| Near SM Megamall \| JAN2025 PROMO!	$6,599	$42	41%	2	1	2	$7	✅	❌	❌	N / Y	⭐️ 5 (64)
Ortigas 2br Corner Unit, 2 queen across Shangri-La	$12,679	$51	67%	2	1	2	$9	✅	❌	❌	N / Y	⭐️ 4.5 (149)
Spacious 2 BR condo unit near Pasig & BGC	$11,419	$65	48%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (89)
Jojo's pad	$5,009	$30	44%	2	1	2	$4	✅	❌	❌	N / Y	⭐️ 5 (139)
2BR Unit Luxury at Flair Towers	$19,134	$52	98%	2	2	3	$15	✅	❌	❌	Y / Y	⭐️ 5 (14)
[NEW] 2BR Family Home w/FREE Parking & Fiber Wi-Fi	$10,717	$54	53%	2	2	1	$17	✅	❌	❌	Y / Y	⭐️ 5 (19)
Panoramic 2Bedroom Loft with FREE Parking Cashback	$31,952	$90	97%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Spacious 2BR w/ Exclusive Pool View & Netflix	$8,511	$40	56%	2	1	1	$9	✅	❌	❌	N / Y	⭐️ 5 (104)
2BR Condo,3 AC, Netflix,Fast Wi-Fi,Free Parking!:!	$16,754	$51	88%	2	1	2	$14	✅	❌	✅	Y / Y	⭐️ 4.9 (49)
Luxury 2-Bedrooms Condo at Fame Residences	$14,160	$53	73%	2	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (35)

Return Metrics

-16.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,772	-$23,545	-$35,317	-$47,090	-$58,862	-$117,725	-$353,176
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$6,000	$12,120	$18,362	$24,729	$31,224	$65,698	$243,408
Total Return	$294,227	$288,574	$283,044	$277,639	$272,361	$247,972	$190,231

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.29%

Cap Rate

1.15%

Return on Investment

-2.13%

W Capitol Dr Pasig, Metro Manila

2 bed • 2 bath • 5 guests

Purchase Price

-66

Airbnb Investor Score

-$11,772

Annual Profit

1.2%

Cap Rate

-16.3%

Cash on Cash

$12,623

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $46/night at 55% occupancy.Projected nightly rate is $54/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$13,076

Avg annual revenue

64%

Avg occupancy rate

$54

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$15k

$25k

$35k

-$11,773

Profit

Revenue

$12,623

Operating Expenses

$9,146

Operating Income

$3,477

Mortgage & Taxes

$15,250

Profit (Cash Flow)

-$11,773

$72,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$3,250

Closing Costs

$9,000

Total

$72,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.29%

Cap Rate

1.15%

Return on Investment

-2.13%