BNBCalc Short Term Rental Rental Arbitrage Analysis Boulevard Costa del Sol, El Salvador

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,682

Profit (Cash Flow)

$16,191

Cash on Cash Return

372.2%

Annual Revenue

$51,682

AirDNA projects $148/night at 41% occupancy ($22,163). Airbtics projects $235/night at 38% occupancy ($32,616). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,936	$28,503	$52,527	$72,595
Occupancy	28%	35%	50%	65%
Nightly Rate	$173	$219	$283	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Costa beach Condo-Costa del Sol	$29,578	$179	44%	3	2	1	$25	✅	❌	❌	N / N	⭐️ 4.8 (46)
Another Day In Paradise	$48,466	$155	83%	3	2	1	$30	✅	❌	✅	Y / Y	⭐️ 4.8 (101)
NEW Bayfront Villa in Costa del Sol	$50,378	$187	72%	3	3	1	$20	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Bay Villa Costa del Sol 30 min from Airport PoolAC	$43,310	$170	68%	3	3	1	$20	✅	❌	❌	N / N	⭐️ 4.8 (105)
Villa with private Pool AC Bay Dock Costa del Sol	$25,878	$108	63%	3	3	1	$20	✅	❌	❌	N / N	⭐️ 4.8 (109)
OceanFront "Casa Paradiso" in Costa del Sol	$41,578	$284	40%	3	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (95)
Hermosa casa frente a la playa	$33,279	$301	30%	3	6	1	$10	✅	❌	❌	Y / Y	⭐️ 4.7 (43)
Karlitas un paraíso! 5 Estrellas!	$55,403	$217	69%	3	4	1	$25	✅	❌	❌	N / Y	⭐️ 4.9 (23)
Apartamento Costa del Sol Frente al mar/piscina	$44,305	$269	45%	3	2	1	$0	✅	❌	✅	Y / N	⭐️ 5 (28)
Villa Costa del Sol	$22,926	$174	36%	3	3	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (18)
Rancho Villa Alicia	$47,755	$233	56%	3	3	1	$0	✅	❌	❌	N / N	⭐️ 3.6 (6)
Beach Front Flat The Palms	$24,626	$135	48%	3	2	1	$35	✅	❌	❌	N / N	⭐️ 4.8 (30)
Sunset Breeze	$50,947	$290	48%	3	2	1	$0	✅	❌	✅	N / N	⭐️ 4.8 (29)
Luxury vacation home!! costa del sol El Salvador	$93,725	$582	44%	3	5	1	$0	✅	❌	❌	N / Y	⭐️ 5 (9)
Jaltepeque Fishing House	$54,955	$231	65%	3	2	1	$0	✅	❌	✅	N / N	⭐️ 4.8 (44)
Las Brisas, Casa frente al mar, Costa del Sol.	$35,180	$178	54%	3	2	1	$0	✅	❌	❌	N / N	⭐️ 4.4 (126)
Casa 10 personas, Costa del Sol	$33,855	$267	34%	3	4	2	$45	✅	❌	❌	N / N	⭐️ 5 (22)
Costa Del Sol Villa #5	$12,633	$113	30%	3	3	1	$10	✅	❌	✅	N / N	⭐️ 4.5 (28)
Rancho de Playa en Costa del Sol	$25,997	$200	35%	3	2	1	$15	✅	❌	❌	Y / N	⭐️ 4 (2)
Santa María, Costa del Sol, Estero de Jaltepeque	$21,343	$171	33%	3	5	1	$25	✅	❌	✅	N / N	⭐️ 4.8 (96)
Beach loft 2nd floor	$23,501	$207	30%	3	2	1	$30	✅	❌	❌	N / N	⭐️ 0 (0)
Pura Vida Beachfront Apartment	$26,513	$277	26%	3	2	1	$30	✅	❌	✅	N / N	⭐️ 5 (1)
Del Mar Beach House en Costa del Sol	$21,958	$203	29%	3	4	2	$30	✅	❌	❌	Y / N	⭐️ 5 (5)
Casa Herradura	$39,918	$201	53%	3	2	1	$30	✅	❌	❌	Y / Y	⭐️ 5 (9)
Pichis on the beach	$56,462	$400	38%	3	4	1	$55	✅	❌	✅	N / N	⭐️ 4.3 (18)
Casa Bonita en COSTA del SOL	$27,633	$151	50%	3	3	2	$0	✅	❌	❌	Y / N	⭐️ 4.3 (4)
Refugio del Capitán (Estero)	$19,324	$264	20%	3	4	1	$0	✅	❌	✅	N / N	⭐️ 4.7 (63)
Casa privada en Costa del Sol	$9,778	$206	12%	3	3	1	$35	✅	❌	✅	Y / Y	⭐️ 5 (13)
Beach front House at Costa del Sol	$18,360	$150	31%	3	2	1	$75	❌	❌	❌	N / N	⭐️ 4.5 (52)
Casa Grande en Cabo del Sol - Costa del Sol	$18,794	$283	18%	3	2	1	$25	✅	❌	❌	N / N	⭐️ 4.7 (17)
Cabo Rustic Beach House@Costa del Sol	$18,584	$150	33%	3	3	1	$50	✅	❌	✅	N / N	⭐️ 4 (4)
Alojamiento en Playa Costa del Sol	$9,916	$301	9%	3	3	2	$0	✅	❌	✅	N / N	⭐️ 4.7 (3)
Beachfront Lighthouse@LaCosta+AC+WIFI+101mts Pool	$51,691	$222	62%	3	2	1	$36	✅	❌	✅	Y / N	⭐️ 4 (3)
Rancho Maranatha	$18,642	$283	18%	3	4	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Rancho Maranatha	$9,320	$283	9%	3	4	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Inletside Casa Maria @La Costa+Pool+AC+Garden	$17,942	$129	38%	3	3	1	$0	✅	❌	✅	N / N	⭐️ 0 (4)
Casa estero, costa del sol	$13,781	$288	13%	3	2	1	$5	✅	❌	✅	Y / N	⭐️ 4.2 (4)
Casa Cristal Costa del Sol	$52,265	$476	30%	3	6	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Rancho Pacific Sunset	$15,990	$257	17%	3	4	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (6)
Terreno amplio, casa cómoda, la vida es playa...	$17,080	$225	20%	3	3	1	$25	✅	❌	✅	N / N	⭐️ 4.8 (42)

Return Metrics

372.21% 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)	$16,191	$32,382	$48,574	$64,765	$80,957	$161,914	$485,743
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	$16,191	$32,382	$48,574	$64,765	$80,957	$161,914	$485,743

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

372.21%

Payback Period Days

Return on Investment

372.21%

Boulevard Costa del Sol La Paz

3 bed • 2 bath • 8 guests

Monthly Rent

$51,682

Annual Revenue

BNBCalc predicts this property will get $235 per night with 38% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$32,089

Avg annual revenue

38%

Avg occupancy rate

$235

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

$35k

$65k

$95k

$16,191

Profit

Revenue

$51,682

Operating Expenses

$11,491

Operating Income

$40,191

Net Effective Rent

$24,000

Profit (Cash Flow)

$16,191

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

372.21%

Payback Period Days