BNBCalc Short Term Rental Rental Arbitrage Analysis 56 Sabana Liber, Noord, ,

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$61,058

Profit (Cash Flow)

-$315,091

Cash on Cash Return

-4728.2%

Annual Revenue

$61,058

AirDNA projects $252/night at 74% occupancy ($68,110). Airbtics projects $229/night at 73% occupancy ($61,057). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $229 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,377	$62,956	$82,351	$114,747
Occupancy	60%	75%	84%	95%
Nightly Rate	$187	$227	$263	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Brand New Modern home with pool!	$81,920	$271	81%	3	2.5	2	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Villa Violeta Aruba	$34,082	$96	97%	3	2	3	$60	❌	❌	❌	N / Y	⭐️ 5 (158)
3BR 3BA Newly Built w/ Private Pool 5 min 2 Beach	$115,269	$323	97%	3	3	1	$197	✅	❌	❌	Y / Y	⭐️ 5 (58)
Newly Built ~ Private Pool ~ 3BR ~ Parking ~ Wi-Fi	$107,478	$314	93%	3	3	1	$197	✅	❌	❌	Y / Y	⭐️ 5 (63)
Brand New 3BR 2BA w/ Private Pool Near Palm Beach	$77,393	$239	86%	3	2	1	$217	✅	❌	❌	Y / Y	⭐️ 5 (47)
3BD Villa near Best Beaches. 30ft private pool	$43,838	$185	64%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (29)
Cozy 3BR2BA, Great Location w/Private Pool & Patio	$71,791	$227	84%	3	2	1	$217	✅	❌	❌	Y / Y	⭐️ 5 (39)
Captain's Quarters 3/2	$41,246	$204	55%	3	2	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (23)
Captain's Quarters 3 (4)/ 2	$32,240	$140	61%	3	2	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (29)
Aloewood Gardens	$39,469	$228	45%	3	2.5	4	$109	✅	❌	❌	Y / Y	⭐️ 5 (10)
The New Villa Serenity Peace and calm awaits	$43,654	$172	69%	3	2	7	$195	✅	❌	❌	Y / Y	⭐️ 5 (75)
Cozy Tranquil 3BR 2BA Home w/ Private Pool & Patio	$47,627	$243	52%	3	2	1	$172	✅	❌	❌	Y / Y	⭐️ 5 (12)
Private Paradise w/Heated Pool and Tranquil Vibe	$97,431	$350	76%	3	3	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (101)
Cozy Small 3 bedroom apartment with LARGE Pool!	$40,900	$140	79%	3	1	3	$154	✅	❌	❌	N / Y	⭐️ 4.3 (14)
Secluded Hideaway & Garden Oasis	$46,493	$229	55%	3	2.5	4	$109	✅	❌	❌	Y / Y	⭐️ 5 (11)
Amazing 3BR2BA Villa w/Prvt Pool in Great Location	$118,717	$363	88%	3	2	1	$247	✅	❌	❌	Y / Y	⭐️ 5 (67)
Villa 3B/3B Large pool, Outdoor kitchen, Private	$106,343	$303	95%	3	3	2	$129	✅	❌	✅	Y / Y	⭐️ 5 (12)
Cunucu Cadushi Villa w/ pool	$35,910	$183	53%	3	2	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (19)
Private 3 bedroom Villa with pool	$96,403	$352	74%	3	2	5	$175	✅	❌	✅	Y / Y	⭐️ 0 (1)
Jucasa Villas	$54,137	$199	74%	3	3	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (11)
Luxury Villa Marcos - Private - Large Pool	$138,470	$397	95%	3	2.5	5	$162	✅	❌	✅	Y / Y	⭐️ 5 (42)
3 bdrm/2 bath Villa - Noord- April Dates Available	$69,687	$280	68%	3	2	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Modern and Clean - beautiful private vacation home	$77,983	$244	87%	3	2	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (31)
paradiselike holidayhome for 6 persons	$66,039	$213	82%	3	2	5	$135	✅	❌	❌	Y / Y	⭐️ 5 (3)
Aquapearl Villa	$52,122	$189	75%	3	2	5	$100	✅	❌	❌	Y / Y	⭐️ 5 (7)
Comfortable 3 bedroom 3 bath home w/ private pool	$68,666	$257	73%	3	3	4	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Apartment 3 Diamond - Spacious 3 Bedroom Apartment	$40,538	$213	52%	3	2	3	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Gorgeous 3-bedroom villa with a hot tub	$38,743	$132	80%	3	3	3	$70	❌	✅	✅	Y / Y	⭐️ 5 (41)
Jucasa Villas	$37,005	$166	60%	3	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (8)
Cozy 3 bedroom house in Noord	$35,092	$204	47%	3	1	3	$0	✅	❌	❌	N / N	⭐️ 5 (7)
Villa Maria Aruba	$55,345	$190	77%	3	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (19)
Island house aruba pool	$57,689	$213	74%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.1 (9)
Modern 3BR 3BA with Pool \| Villa Twin A by Bocobay	$77,570	$269	76%	3	3	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (17)
The New Luxurious Palm Court Oasis	$57,823	$259	61%	3	2	7	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Beach 7min! 3BR, 2BA, hot water, parking, sleeps 6	$49,703	$140	97%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 5 (12)
Jucasa Villas	$34,404	$188	50%	3	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Lush 3-BR Home with Private Pool near Palm Beach	$45,115	$140	80%	3	2	2	$276	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Luxe villa 2 tot 6 pers met prive zwembad	$93,856	$248	100%	3	2	7	$135	✅	❌	❌	Y / Y	⭐️ 0 (2)
☀︎ Cheerful Caribbean Villa w/ Private Pool 3BR☀︎	$76,116	$261	76%	3	2	1	$172	✅	❌	❌	Y / Y	⭐️ 5 (45)
Villa Sabana -Private Pool-7 min drive to beaches!	$49,880	$231	59%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-4,728.24% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$315,090	-$630,181	-$945,271	-$1,260,362	-$1,575,452	-$3,150,905	-$9,452,715
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	-$315,090	-$630,181	-$945,271	-$1,260,362	-$1,575,452	-$3,150,905	-$9,452,715

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4,728.24%

Payback Period Days

Return on Investment

-4,728.24%

56 Sabana Liber Noord

3 bed • 3 bath • 6 guests

Monthly Rent

$61,058

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 74% occupancy.Projected nightly rate is $229/night at 73% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$63,854

Avg annual revenue

73%

Avg occupancy rate

$229

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

$30k

$65k

$100k

$140k

-$315,091

Profit

Revenue

$61,058

Operating Expenses

$16,148

Operating Income

$44,909

Net Effective Rent

$360,000

Profit (Cash Flow)

-$315,091

$6,664

Cash Investment

Renos & Furnishing

$6,564

Setup Costs

$100

Total

$6,664

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-4,728.24%

Payback Period Days