BNBCalc Short Term Rental Rental Arbitrage Analysis 3125 Gabriel Pereira, Montevideo, Departamento de Montevideo, 11300

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$13,532

Profit (Cash Flow)

$3,586

Cash on Cash Return

82.4%

Annual Revenue

$13,532

AirDNA projects $62/night at 61% occupancy ($13,813). Airbtics projects $68/night at 72% occupancy ($17,882). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 95% occupancy rate, $39 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,492	$14,762	$21,085	$32,064
Occupancy	62%	74%	86%	95%
Nightly Rate	$45	$53	$65	$90

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amplio y Confortable a 2 cuadras de la Playa	$17,200	$66	69%	1	2	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (43)
Departamento a mts de Rambla Montevideo	$14,062	$60	63%	1	2	4	$28	❌	❌	❌	N / Y	⭐️ 5 (18)
New, 1 bedroom, light-filled, beach at 300m.	$14,360	$45	85%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (78)
Apartamentos del sur /Apart 3/	$12,927	$46	75%	1	1	1	$15	❌	❌	✅	N / Y	⭐️ 4.8 (46)
Hermoso apartamento a dos cuadras de la playa.	$11,676	$30	99%	1	1	1	$26	❌	❌	✅	Y / Y	⭐️ 4.8 (198)
Apartamento moderno en pocitos a metros de rambla.	$13,687	$44	84%	1	1	2	$8	❌	❌	✅	Y / Y	⭐️ 4.9 (116)
Vista increíble desde un piso 9 al mar de Pocitos!	$16,431	$58	74%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Apto con balcón cerca de la playa	$19,832	$54	95%	1	1	1	$32	❌	❌	❌	N / N	⭐️ 4.9 (93)
Martí Suites 1003	$9,834	$37	67%	1	1	2	$28	❌	❌	❌	N / Y	⭐️ 4.8 (75)
Monoambiente muy luminoso con hermosa vista	$11,013	$34	85%	1	1	2	$13	❌	❌	✅	Y / Y	⭐️ 4.6 (152)
Apartamentos del Sur /MASSINI 1/	$9,893	$43	61%	1	1	3	$22	❌	❌	✅	N / Y	⭐️ 5 (67)
NUEVO, ubicación excepcional, seguridad y cochera.	$17,971	$48	99%	1	1	3	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Edificio Go Pocitos Piso 8, nuevo, ubicación ideal	$20,076	$63	84%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (5)
1002 apartamento con hermosa terraza	$18,346	$63	76%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (55)
Playa y ciudad en Montevideo. Apartamento completo	$15,611	$58	71%	1	1	2	$35	❌	❌	❌	Y / N	⭐️ 4.9 (24)
Apartamento nuevo en la mejor zona	$9,881	$53	49%	1	1	2	$18	❌	❌	❌	N / Y	⭐️ 4.5 (75)
Moderno Loft en Pocitos	$9,663	$36	70%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
1003 Hermoso apartamento con vistas despejadas	$14,315	$62	61%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (51)
Apartamentos del sur /MASSINI 3/	$10,795	$39	73%	1	1	3	$24	❌	❌	✅	N / Y	⭐️ 4.8 (89)
Cozy & lovely studio near to the beach	$13,918	$50	72%	1	1	5	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Apto a 2 cuadras de la playa de pocitos	$31,952	$90	97%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (1)
Pocitos , a 400 mts de la playa.	$11,267	$40	75%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (247)
Vista al mar con amplia terraza de uso exclusivo.	$19,694	$102	51%	1	1	5	$30	❌	❌	❌	Y / Y	⭐️ 5 (21)
Weiss Massini Apartamentos del sur	$19,473	$68	76%	1	1	2	$22	❌	❌	✅	N / Y	⭐️ 4.9 (81)
Apartamento en Pocitos - Cerca de todo - Tranquilo	$13,497	$89	38%	1	1	5	$32	❌	❌	❌	Y / Y	⭐️ 5 (5)
902 ubicación excepcional moderno y confortable	$27,111	$103	71%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (63)
Go2 805	$16,546	$50	88%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (187)
Lindo Studio con Gym, Terraza, Excelente Ubicación	$12,370	$54	62%	1	1	10	$45	❌	❌	❌	Y / Y	⭐️ 5 (14)
Apartamento luminoso en Pocitos	$15,340	$45	92%	1	1	3	$35	❌	❌	❌	Y / N	⭐️ 4.9 (9)
Apartamento en 26 de Marzo y Lorenzo Perez	$15,870	$47	89%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Apto en 26 de Marzo y L.Perez	$15,968	$47	91%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (33)
Go2 905	$16,177	$48	90%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Mi casa es tu casa # BonBini Infinity Studio	$27,510	$75	99%	1	1	9	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Elegante apto en corazón Pocitos	$24,483	$98	67%	1	1	3	$37	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Apartamento entero en Pocitos	$11,628	$65	46%	1	2	3	$20	❌	❌	❌	Y / Y	⭐️ 0 (0)
Pocitos Suite Plaza - Confort y Seguridad	$12,434	$53	61%	1	1	2	$33	❌	❌	❌	N / Y	⭐️ 5 (14)
Amplio apartamento en Pocitos con terraza.	$15,064	$49	84%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Espectacular duplex piso 8 en Pocitos	$17,460	$54	86%	1	1	15	$49	❌	❌	❌	Y / Y	⭐️ 4.7 (24)

Return Metrics

82.44% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,586	$7,172	$10,758	$14,345	$17,931	$35,863	$107,589
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$3,586	$7,172	$10,758	$14,345	$17,931	$35,863	$107,589

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

82.44%

Payback Period Days

443

Return on Investment

82.44%

3125 Gabriel Pereira Montevideo, Departamento de Montevideo, 11300

1 bed • 1 bath • 4 guests

Monthly Rent

$13,532

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $62/night at 61% occupancy.Projected nightly rate is $68/night at 72% occupancy.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 88% of comparables

Seasonality

40 Airbnb Comparables

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

$16,227

Avg annual revenue

72%

Avg occupancy rate

$68

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

$40k

$3,586

Profit

Revenue

$13,532

Operating Expenses

$2,146

Operating Income

$11,386

Net Effective Rent

$7,800

Profit (Cash Flow)

$3,586

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

82.44%

Payback Period Days

443