BNBCalc Short Term Rental Rental Arbitrage Analysis 896 Calle 2, San Juan, San Juan, 00924

3 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$40,498

Profit (Cash Flow)

$2,611

Cash on Cash Return

40.3%

Annual Revenue

$40,498

AirDNA projects $190/night at 58% occupancy ($40,249). Airbtics projects $154/night at 72% occupancy ($40,498). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,276	$39,841	$56,404	$81,358
Occupancy	61%	73%	84%	90%
Nightly Rate	$114	$145	$178	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pool/3BR 11 min SJU airprt/beach	$16,527	$44	90%	3	1.5	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (47)
Casa Monte Carlos	$63,681	$277	62%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
"Vacation Home with Pool, BBQ-Prime Location	$50,719	$239	54%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (84)
Near Airport,Pool table,Solar Panel,Gated Communit	$55,566	$178	83%	3	1	2	$99	✅	❌	❌	N / Y	⭐️ 5 (102)
Cozy/Spacious House (Private Pool & Power Backup)	$57,740	$179	85%	3	2	3	$80	✅	❌	✅	Y / Y	⭐️ 5 (29)
Happy Life	$45,289	$198	61%	3	2	1	$60	❌	❌	❌	N / Y	⭐️ 5 (138)
Andalucía II: Really, like home	$20,540	$92	61%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (259)
Celeste’s Beautiful House / 10 min to SJU Airport	$42,479	$177	60%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
Samoa's Boho (10min from the airport) + Car rental	$46,292	$145	86%	3	2	1	$50	❌	❌	✅	N / Y	⭐️ 5 (167)
Penthouse Views Condo	$42,671	$134	84%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Andalucía's Tropical Apartment (3 rooms 1 bath)	$14,937	$77	53%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (144)
Casita linda 3/1 a minutos de aeropuerto y playas	$42,778	$145	79%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (71)
San Juan Magical View+7 Min to Airport + Parking!	$34,871	$102	90%	3	1	2	$115	❌	❌	❌	N / Y	⭐️ 5 (25)
Entire-Lake View Condo 3BD/1BATH+ Parking+Office	$23,666	$102	60%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (86)
Casa Doña Nelly: Modern 3 bdrm 10m to beach!	$34,430	$114	81%	3	1	2	$105	❌	❌	❌	N / Y	⭐️ 5 (58)
Luxury Remodeled Apt 2 Nine 14	$37,426	$133	75%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Close To Everything w/ Pool Accommodates 6-Floor 1	$47,517	$151	85%	3	1	2	$99	✅	❌	❌	N / Y	⭐️ 5 (140)
Home base in metro area, shopping & main roads	$28,126	$89	85%	3	1	3	$40	❌	❌	✅	N / Y	⭐️ 5 (33)
Tu Rincón en la Ciudad	$26,379	$95	73%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (71)
Cerca del morro, playas y mall	$31,981	$117	71%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (57)
Casa flora GEM SPOT close TO EVERYthing	$34,459	$145	64%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (41)
Casa amplia y cómoda	$32,916	$164	53%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 5 (39)
NEW! 3 Bedroom 2 Bath Townhouse! GREAT LOCATION! 5min from Isla Verde & Airport! Walk to Mall of SJ	$39,897	$148	69%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (87)
Casa Kenia	$103,539	$356	79%	3	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (94)
💎Benson Place💎- Near to airpt✈️	$38,787	$116	86%	3	1	2	$125	❌	❌	❌	N / N	⭐️ 5 (116)
Divine Penthouse with Terrace	$39,338	$143	73%	3	2	2	$125	❌	❌	❌	N / Y	⭐️ 4.5 (26)
San Juan: Old Meets New	$47,580	$200	65%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (61)
Casa Entera Country Club Carolina	$16,672	$92	47%	3	2	3	$75	❌	❌	✅	N / N	⭐️ 5 (138)
MY BEAUTIFUL SUMMER	$43,529	$159	73%	3	1	3	$145	✅	❌	❌	Y / Y	⭐️ 5 (98)
10mins from airport and beaches	$40,858	$141	76%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (57)
Country Club Village 3	$40,397	$115	95%	3	1	3	$75	❌	❌	❌	N / N	⭐️ 5 (109)
Luxury 3-bedrooms near airport in San Juan	$70,412	$225	83%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Penthouse near the airport, malls and beaches	$51,918	$257	54%	3	2.5	150	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (15)
Casa Blanca	$43,867	$122	96%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (44)
My beautiful summer 2 a place to relax	$34,409	$139	64%	3	1	3	$145	❌	✅	❌	Y / N	⭐️ 5 (19)
Casa Yellow -Pool, Near Beach & Airport	$55,616	$166	90%	3	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (62)
Departamento San Juan	$27,855	$111	63%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (21)
VillaTeresa1 fully equipped, great location	$38,019	$187	54%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
New Apartment San Juan Center	$37,020	$152	62%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (28)
CasitadelCentro	$72,508	$268	71%	3	3	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

40.32% 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)	$2,611	$5,222	$7,834	$10,445	$13,057	$26,114	$78,343
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	$2,611	$5,222	$7,834	$10,445	$13,057	$26,114	$78,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.32%

Payback Period Days

905

Return on Investment

40.32%

896 Calle 2 San Juan, San Juan, 00924

3 bed • 2 bath • 1 guests

Monthly Rent

$40,498

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 58% occupancy.Projected nightly rate is $154/night at 72% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$41,830

Avg annual revenue

72%

Avg occupancy rate

$154

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

$15k

$45k

$75k

$105k

$2,611

Profit

Revenue

$40,498

Operating Expenses

$13,887

Operating Income

$26,611

Net Effective Rent

$24,000

Profit (Cash Flow)

$2,611

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

40.32%

Payback Period Days

905