BNBCalc Short Term Rental Rental Arbitrage Analysis 411 C. Carlos Lebron, Vieques, Vieques, 00765

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$112,243

Profit (Cash Flow)

$66,464

Cash on Cash Return

1057.0%

Annual Revenue

$112,243

AirDNA projects $255/night at 54% occupancy ($50,294). Airbtics projects $323/night at 66% occupancy ($77,862). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $389 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,242	$80,139	$114,475	$164,058
Occupancy	54%	69%	79%	84%
Nightly Rate	$215	$311	$389	$525

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Carmin (Close to ferry with Tesla Powerwall)	$64,910	$233	74%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (100)
Iguana Morada. Upgraded AC ! Close to ferry. WiFi.	$28,351	$92	79%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (332)
Complete house in Vieques	$39,723	$198	52%	3	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (22)
“Casa Isabel II” Great location guesthouse	$42,438	$154	71%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (196)
Casa Isabel ll	$43,432	$262	43%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (19)
Cacimar House - Pool, Privacy and Sleeps 6	$93,725	$388	66%	3	3	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (98)
Casa de Ramona	$42,653	$201	57%	3	2	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Mambiche House - Hilltop House with Ocean Views	$40,626	$148	75%	3	2	5	$75	❌	❌	✅	Y / Y	⭐️ 5 (62)
Coconut Cay	$89,004	$305	79%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (83)
Paradise Palms, walk to ferry/beach	$49,288	$205	61%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (94)
Lovely 3-bedroom unit with free parking.	$48,678	$153	82%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (81)
Casa Lucia, Gated Community with Private Beach	$107,150	$563	52%	3	2.5	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
Pineapple Cove - Unique Design w a saltwater pool	$105,821	$500	55%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (7)
Palm Cottages - The Palm Cottage - Lush Tropical	$125,139	$393	87%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Panoramic Ocean Views and Tropical Breezes	$65,901	$251	69%	3	2	1	$258	❌	❌	❌	Y / Y	⭐️ 5 (62)
Oceanfront Villa Chavaniac Suite Espace - Vieques	$168,922	$524	88%	3	3.5	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (19)
Luxury Steps-to-Beach 3-Bed Villa w/Pool	$166,687	$681	66%	3	4	4	$400	✅	❌	❌	Y / Y	⭐️ 5 (18)
Sands Beachfront Downstairs Ocean View & Pool	$99,327	$504	53%	3	2	3	$285	✅	❌	❌	Y / Y	⭐️ 5 (17)
»BEACH HOUSE w POOL« casa blue moon	$66,581	$228	79%	3	2	4	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (71)
At The Waves - Oceanfront - Upper 3 beds/3 baths	$108,263	$350	83%	3	3	3	$110	✅	❌	❌	Y / Y	⭐️ 5 (92)
Casita Rita overlooks the water	$72,194	$263	75%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
BreezeHouse - Near ferry terminal	$49,322	$153	84%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (62)
Island Girl is Magnificent. Steps to the Beach	$103,171	$536	52%	3	3.5	4	$240	✅	❌	❌	Y / Y	⭐️ 5 (66)
At The Waves - Oceanfront - Lower 3 beds/3 baths	$98,277	$321	82%	3	3	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (106)
270 Degree Ocean View - Casa Tucepi Private Villa	$135,753	$431	84%	3	3	4	$175	✅	❌	✅	Y / Y	⭐️ 5 (32)
Tranquil Haven with Billiard	$24,007	$114	55%	3	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (21)
Villa Panorama, Absolutely Amazing Views and Pool	$113,014	$474	65%	3	4	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (14)
Casa Sol with Stunning Pool near Ferry	$99,735	$309	86%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (5)
EcoCasa: Sustainable breezy, luxury 3Br w/bay view	$66,429	$363	50%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Private 3 Bedroom Villa with Pool & Gorgeous Views	$165,754	$684	66%	3	3	5	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Steps to the Beach, Sleeps 6, 3Bd/2Bath, Roof Deck	$61,923	$222	74%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (38)
Vieques Pearl Cozy House	$59,948	$329	49%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (14)
Casa Vuelo Alto	$59,804	$215	76%	3	2	1	$60	✅	❌	✅	Y / N	⭐️ 0 (0)
La Joya del Mar - Vieques (direct beach access!)	$43,547	$322	36%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (50)
Grand View with Casita- On one of the island’s hi	$114,046	$380	82%	3	4	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Casa Nikitas: on the Ocean!	$101,012	$325	84%	3	2	4	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (79)
Isabel's Getaway 8 personas / paneles solares	$40,921	$215	52%	3	1	2	$0	❌	✅	✅	N / Y	⭐️ 5 (12)
Grand View Vieques Private House with Pool	$65,297	$313	57%	3	3.5	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Sweeping Ocean Views, Privacy, Space, Comfort!	$79,483	$285	69%	3	3	5	$200	✅	❌	❌	Y / Y	⭐️ 5 (33)
Villa Altamira	$26,901	$350	21%	3	3	4	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (40)

Return Metrics

1,057% 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)	$66,464	$132,928	$199,393	$265,857	$332,321	$664,643	$1,993,931
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	$66,464	$132,928	$199,393	$265,857	$332,321	$664,643	$1,993,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,057%

Payback Period Days

Return on Investment

1,057%

411 C. Carlos Lebron Vieques, Vieques, 00765

3 bed • 1 bath • 8 guests

Monthly Rent

$112,243

Annual Revenue

BNBCalc predicts this property will get $323 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$79,428

Avg annual revenue

66%

Avg occupancy rate

$323

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

$25k

$70k

$120k

$170k

$66,464

Profit

Revenue

$112,243

Operating Expenses

$21,779

Operating Income

$90,464

Net Effective Rent

$24,000

Profit (Cash Flow)

$66,464

$6,288

Cash Investment

Renos & Furnishing

$6,188

Setup Costs

$100

Total

$6,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,057%

Payback Period Days