BNBCalc Short Term Rental Rental Arbitrage Analysis Avenida del Parque 5555, Huechuraba, Chile

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$22,105

Profit (Cash Flow)

$2,081

Cash on Cash Return

63.3%

Annual Revenue

$22,105

AirDNA projects $58/night at 63% occupancy ($13,346). Airbtics projects $65/night at 77% occupancy ($18,280). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 89% occupancy rate, $68 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,052	$19,676	$22,918	$25,511
Occupancy	71%	84%	89%	92%
Nightly Rate	$56	$62	$68	$73

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Precioso depto recién remodelado!	$12,473	$71	48%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 5 (58)
Urbano estudio en el Corazón del Golf	$14,784	$67	57%	1	1	2	$31	✅	❌	❌	Y / Y	⭐️ 4.5 (76)
Cómodo Depto amoblado L. C IV	$12,050	$68	48%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (11)
Apartment in Costanera Center, El Golf	$13,348	$83	43%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (56)
A pasos de Costanera Center	$16,939	$62	71%	1	1	2	$36	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Departamento en el golf	$16,516	$60	71%	1	1.5	3	$42	❌	❌	❌	Y / Y	⭐️ 5 (20)
Dpto Las Condes	$10,102	$69	40%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (73)
Vacaciones en Las Condes. Piscina y bello barrio	$15,859	$58	72%	1	1	3	$25	✅	❌	❌	Y / Y	⭐️ 4.5 (63)
Apartamento en barrio El Golf	$14,085	$41	89%	1	1	2	$26	❌	❌	❌	Y / N	⭐️ 4.5 (118)
Loft Tribal	$16,333	$56	76%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Furnished apartment near Metro	$13,513	$46	78%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 4.5 (82)
Full Dpt, El Golf neighborhood (5)	$15,518	$47	88%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 4.5 (145)
Loft Mestizo	$17,955	$62	75%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (94)
Apartment on suite with living room (803)	$24,022	$73	88%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (145)
Apartment on suite with living room (603)	$24,780	$74	89%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (144)
Apartment on suite with living room (1702)	$20,678	$61	90%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (170)
Two Rooms Apartment - 2 bathrooms (912)	$18,623	$67	73%	1	2	1	$19	❌	❌	❌	Y / Y	⭐️ 4.5 (132)
Apartment Studio Costanera Centre (509)	$19,346	$56	92%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Design, Tech, Comfort & Location D305	$21,073	$67	83%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (51)
Apartamento Costanera Centre (1306)	$19,105	$55	92%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Apartamento Studio Costanera Centre (604)	$20,186	$56	96%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
Apartamento Studio Costanera Centre (511)	$19,256	$54	95%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Apartamento Costanera Centre (303)	$18,623	$55	89%	1	1	1	$15	❌	❌	❌	N / Y	⭐️ 4.5 (90)
Apartamento Costanera Centre (1704)	$18,343	$54	90%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Apartamento Costanera Centre (703)	$20,994	$64	87%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Apartamento Costanera Centre (903)	$21,370	$62	91%	1	1	1	$15	❌	❌	❌	N / Y	⭐️ 4.5 (49)
Apartamento Studio Costanera Centre (606)	$19,997	$59	90%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 4.5 (15)
Apart Premium Costanera Centre (512)	$19,711	$73	71%	1	1	1	$19	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Ap Studio Costanera Centre (307)	$16,714	$53	84%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 4.5 (40)
Apartamento Costanera Centre (1101)	$18,549	$57	86%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Depto Metro Escuela Militar, con estacionamiento,	$23,314	$65	98%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Apartamento Ejecutivo con parking incluido	$20,426	$63	84%	1	1	1	$31	✅	❌	❌	Y / Y	⭐️ 5 (163)
Departamento a pasos de Parque Arauco	$17,064	$69	64%	1	1	2	$31	❌	❌	❌	N / N	⭐️ 4.5 (55)
Joya en área residencial Providencia tranquilidad, seguridad y belleza total	$24,123	$82	79%	1	1	2	$46	❌	❌	❌	N / Y	⭐️ 5 (206)
Big terrace & great view of the San Cristobal hill	$17,091	$62	71%	1	1	1	$28	✅	❌	❌	Y / Y	⭐️ 5 (392)
Depto. estudio con piscina.	$15,764	$59	73%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (56)
Holiday Providencia Apart Hotel	$18,666	$60	85%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (264)
Industrial Style in a Cozy Apartment	$23,259	$69	89%	1	1	2	$30	✅	❌	❌	Y / Y	⭐️ 5 (44)
Acogedor espacio en providencia	$17,493	$54	87%	1	1	2	$27	✅	❌	❌	N / Y	⭐️ 5 (57)

Return Metrics

63.29% 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)	$2,081	$4,162	$6,243	$8,324	$10,405	$20,810	$62,431
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	$2,081	$4,162	$6,243	$8,324	$10,405	$20,810	$62,431

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.29%

Payback Period Days

577

Return on Investment

63.29%

5555 Av. del Parque 75 Huechuraba, Región Metropolitana, 8580751

1 bed • 1 bath • 1 guests

Monthly Rent

$22,105

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $58/night at 63% occupancy ($13,346.01). Airbtics projects $68/night at 77% occupancy ($18,280).

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.

$18,188

Avg annual revenue

77%

Avg occupancy rate

$65

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

$10k

$15k

$20k

$25k

$2,081

Profit

Revenue

$22,105

Operating Expenses

$11,864

Operating Income

$10,241

Net Effective Rent

$8,160

Profit (Cash Flow)

$2,081

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.29%

Payback Period Days

577