BNBCalc Short Term Rental Rental Arbitrage Analysis 998 Cerro La Parva, Las Condes, Región Metropolitana, 7560801

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Report by:

Benjamin Ovalle

bovalle94@gmail.com

Annual Revenue

$37,686

Profit (Cash Flow)

$14,508

Cash on Cash Return

224.0%

Annual Revenue

$37,686

AirDNA projects $101/night at 76% occupancy ($28,036). Airbtics projects $134/night at 77% occupancy ($37,685). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 77% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,651	$40,439	$55,978	$63,361
Occupancy	65%	81%	90%	98%
Nightly Rate	$106	$134	$167	$173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
UBICACION PRIVILEGIADA	$26,295	$80	88%	3	2	2	$31	❌	❌	❌	Y / Y	⭐️ 5 (216)
Apto 92m² vista panorámica frente a Hotel Mandarin	$27,451	$121	61%	3	2	3	$31	❌	❌	❌	N / Y	⭐️ 4.5 (41)
Bien equipado/Parque Arauco	$25,442	$76	90%	3	2	3	$31	❌	❌	❌	Y / Y	⭐️ 5 (48)
Las Condes exclusivo Apartamento VIP	$41,657	$143	79%	3	2.5	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (142)
Amplio depto 3d/3b en Vitacura	$34,164	$137	66%	3	3	2	$56	❌	❌	❌	Y / N	⭐️ 4.5 (60)
Hermoso y amplio departamento 1413 Parque Arauco	$44,273	$153	76%	3	3	3	$92	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Acogedor, Perfecto para Familias y Ejecutivos	$29,869	$94	85%	3	2	1	$24	❌	✅	❌	Y / Y	⭐️ 5 (189)
42 precioso dep frente al parque y pasos del mall	$34,895	$129	72%	3	2	2	$56	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Departamento inigualable en Las Condes	$57,430	$168	92%	3	2	2	$37	✅	❌	❌	Y / Y	⭐️ 5 (58)
A pasos de Parque Arauco. Preciosa vista!	$27,159	$74	99%	3	2	4	$51	❌	❌	✅	Y / Y	⭐️ 5 (81)
Vista Cerro Manquehue	$26,083	$113	59%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (57)
42 excelente dep a pasos mall	$31,142	$131	62%	3	2	2	$56	❌	❌	❌	Y / N	⭐️ 4.5 (19)
PRECIOSO DEPTO AMOBLADO PARQUE ARAUCO	$42,912	$124	93%	3	2	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (256)
Departamento cercano a Alonso de Córdova y Mall	$63,684	$174	100%	3	2	7	$0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
20%off. Compras YA! Ideal Familia [3H \| 1.5 Baños]	$34,982	$118	81%	3	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Amplio Apartamento Las Condes	$34,784	$108	88%	3	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
4 Bed/2 Bath Parque Arauco Mall	$36,108	$100	98%	3	2	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (261)
Edificio Home, Barrio el Golf	$55,660	$170	88%	3	3	1	$52	❌	❌	❌	Y / Y	⭐️ 5 (24)
Edificio Home, Moderno depto en Barrio el Golf	$53,748	$169	84%	3	3	1	$51	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Excepcional Metro Manquehue Todas las Comodidades	$43,228	$127	93%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (37)
Departamento 3 dormitorios, Barrio El Golf	$41,444	$203	54%	3	2.5	1	$51	❌	❌	❌	Y / Y	⭐️ 5 (292)
El Golf Duplex Penthouse 264 - 1 BDR	$52,727	$162	87%	3	1.5	4	$60	❌	✅	✅	Y / Y	⭐️ 5 (106)
Casa vitacura 10 personas calefacción zona segura	$27,260	$152	49%	3	2	1	$0	✅	❌	✅	N / Y	⭐️ 4.5 (18)
Alojamiento se encuentra en mantenimiento.	$28,914	$100	79%	3	2	5	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Edificio Home, Inigualable Depto Barrio El Golf	$53,967	$170	85%	3	3	1	$51	❌	❌	❌	Y / Y	⭐️ 5 (23)
Un fresco patio, una bella casa.	$26,262	$96	66%	3	2.5	2	$102	❌	❌	❌	Y / Y	⭐️ 5 (14)
HOM \| Hermoso Departamento 3D3B, Las Condes 5PAX	$31,088	$137	62%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Edifi Home, Espléndida ubicación Barrio El Golf	$57,947	$172	90%	3	3	1	$52	❌	❌	❌	Y / Y	⭐️ 5 (25)
3-room flat in Alonso de Córdova / Parque Arauco	$38,738	$108	98%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Spacious apartment in the Vitacura sector.	$50,032	$167	80%	3	2	2	$62	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
Espectacular departamento en sector exclusivo	$38,737	$216	49%	3	3	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Edificio Home, Sector El Golf	$56,642	$173	87%	3	3	1	$52	❌	❌	❌	Y / Y	⭐️ 5 (23)
departamento en escuela militar	$29,304	$86	91%	3	2	2	$21	✅	❌	❌	Y / Y	⭐️ 5 (10)
Depto 4/6 personas frente al Mall Parque Arauco	$40,992	$140	80%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (15)
Hermoso y muy cómodo Departamento en la mejor zona	$19,273	$75	68%	3	3	5	$50	❌	❌	✅	Y / Y	⭐️ 5 (32)
Luminoso y acogedor. A pasos del Parque Arauco!	$18,085	$61	81%	3	2	13	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Vive una experiencia familiar inolvidable	$24,902	$108	63%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Gran departamento	$37,353	$243	42%	3	3	2	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Amplio y luminoso departamento	$60,390	$165	100%	3	2.5	2	$0	❌	❌	✅	Y / N	⭐️ 5 (5)

Return Metrics

224.03% 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)	$14,508	$29,016	$43,525	$58,033	$72,542	$145,084	$435,252
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	$14,508	$29,016	$43,525	$58,033	$72,542	$145,084	$435,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

224.03%

Payback Period Days

163

Return on Investment

224.03%

998 Cerro La Parva Las Condes, Región Metropolitana, 7560801

3 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Benjamin

$37,686

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $101/night at 76% occupancy.Projected nightly rate is $134/night at 77% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$37,994

Avg annual revenue

77%

Avg occupancy rate

$134

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

$30k

$45k

$65k

$14,508

Profit

Revenue

$37,686

Operating Expenses

$13,577

Operating Income

$24,108

Net Effective Rent

$9,600

Profit (Cash Flow)

$14,508

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

224.03%

Payback Period Days

163