BNBCalc Short Term Rental Rental Arbitrage Analysis C. Fallas, , San José,

6 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$62,296

Profit (Cash Flow)

$41,211

Cash on Cash Return

375.5%

Annual Revenue

$62,296

AirDNA projects $218/night at 45% occupancy ($35,830). Airbtics projects $350/night at 52% occupancy ($66,474). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $328 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,907	$54,168	$103,026	$181,296
Occupancy	36%	49%	68%	85%
Nightly Rate	$224	$298	$410	$578

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa vacacional, extraordinaria	$54,498	$315	47%	6	3	1	$20	✅	❌	✅	N / N	⭐️ 0 (1)
Quinta Siempre Joven Home for Vacations & Events	$59,353	$554	29%	6	7	2	$50	✅	❌	✅	Y / Y	⭐️ 5 (6)
Quinta Orotina	$34,019	$307	29%	5	3.5	1	$65	✅	❌	✅	N / N	⭐️ 5 (28)
Beautiful and Private Villa in Vista Atenas	$42,652	$133	86%	5	4	2	$65	✅	❌	✅	Y / Y	⭐️ 5 (144)
Casa de Piedra - 6 BD /5 Baths	$62,147	$259	63%	6	5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (23)
Rural house surrounded by nature with prívate pool	$19,325	$96	55%	5	2.5	1	$0	✅	❌	✅	N / N	⭐️ 5 (24)
Vista Oro Luxurious Private Villa Heat Pool Views	$99,319	$374	72%	5	7	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (162)
Tropical Balinese Villa Pica flora Atenas Alajuela	$49,297	$223	58%	5	4	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (47)
Cabaña 20 min del aeropuerto y centro de Santa Ana	$13,297	$173	21%	5	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (48)
Casa Seneca, 5-star Amazing Home Near The Airport	$86,252	$265	88%	6	7.5	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (96)
Casa Delios, Luxury Near the Airport, Private Pool	$52,284	$180	78%	5	4.5	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (75)
Casa Güitite (10 min from airport)	$40,591	$114	95%	5	5	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (76)
Big House AirPort	$37,964	$190	53%	5	3.5	1	$65	✅	✅	✅	Y / Y	⭐️ 5 (49)
Alojamiento Kim House Orotina	$36,461	$293	34%	6	3.5	1	$0	✅	❌	✅	Y / N	⭐️ 5 (30)
Two Houses. 7br/8ba Luxury & Unbeatable Location!	$66,845	$236	73%	7	7	1	$180	❌	❌	❌	Y / Y	⭐️ 4 (14)
Stunning Views from Coffee Country: 25 min to SJO	$97,799	$542	49%	6	6.5	1	$85	❌	✅	❌	Y / Y	⭐️ 5 (231)
Beautiful Mountain Views with Pool & A/C near SJO	$86,954	$270	87%	6	4.5	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (71)
LSDV Bay View, Private infinity pool, SJO 50 mins	$87,666	$341	70%	5	6	2	$60	✅	❌	✅	Y / Y	⭐️ 5 (41)
finca hermanos bogantes	$51,182	$304	46%	5	4.5	1	$0	✅	❌	✅	Y / N	⭐️ 5 (17)
6 Bedroom Beautiful Home for 13 Guests	$88,447	$599	40%	6	0	2	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (55)
Apartamento de 5 habitaciones con vistas únicas	$31,256	$226	37%	5	5.5	2	$38	✅	✅	✅	Y / Y	⭐️ 5 (63)
Luxury European Villa - Escazú	$179,799	$576	85%	5	4.5	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (43)
Serafina Villa Mansión Francesa cerca de SJO	$82,208	$315	71%	5	5	2	$49	✅	✅	❌	Y / Y	⭐️ 5 (39)
Luxury Villa The Retreat	$98,277	$668	40%	5	5.5	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (60)
Spring Villa surrounded with an Amazing Garden!	$76,262	$419	49%	5	3	1	$60	✅	❌	✅	Y / N	⭐️ 5 (42)
Quinta la Karpa (Gym, Pickleball, Wifi 300 Mbps)	$56,765	$225	68%	5	6.5	2	$50	✅	✅	✅	Y / Y	⭐️ 5 (61)
Luxury Estate - Hacienda Vista a la Montaña	$179,205	$859	57%	5	6.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Costa Rica Paradise Adventure - Near SJO airport	$60,530	$489	33%	5	4.5	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (13)
MansionBeraca (5 ctos 10 camas, jacu 5baños, pisc)	$85,787	$408	57%	5	5	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (4)
villa la esmeralda	$34,074	$266	35%	5	2.5	1	$0	✅	❌	✅	Y / N	⭐️ 5 (5)
Quinta S & S	$47,030	$489	26%	6	5	1	$30	✅	❌	✅	Y / N	⭐️ 0 (1)
4 Modern Villas w/Stunning Views 20 Mins From SJO	$164,054	$1,279	35%	7	7.5	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (3)
Casa Universo. Conexión y paz.	$24,962	$155	44%	5	5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Casa completa cerca del aeropuerto	$39,759	$213	51%	5	3	1	$40	❌	❌	❌	Y / N	⭐️ 5 (11)
Casa, piscina privada, rancho, 14 huéspedes	$26,849	$262	28%	5	3	1	$0	✅	❌	❌	N / N	⭐️ 5 (7)
Costa Rica Paradise in Atenas	$60,388	$328	50%	5	4	2	$50	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
A/C Elegant 5br Big Home airport King & Queen bd	$17,568	$120	40%	5	2.5	1	$49	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Cosy House with pool, jacuzzi, tennis court +	$47,390	$332	39%	5	5	2	$0	✅	✅	✅	Y / Y	⭐️ 4.6 (17)
Casa de campo familiar casi un club privado	$45,556	$340	36%	5	5	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (2)
Elegante Residencia, Aire Acond.	$45,011	$286	43%	5	4.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

375.46% 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)	$41,211	$82,422	$123,634	$164,845	$206,057	$412,114	$1,236,343
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	$41,211	$82,422	$123,634	$164,845	$206,057	$412,114	$1,236,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

375.46%

Payback Period Days

Return on Investment

375.46%

C. Fallas San José

6 bed • 2 bath • 12 guests

Monthly Rent

$62,296

Annual Revenue

BNBCalc predicts this property will get $350 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% 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.

$64,227

Avg annual revenue

52%

Avg occupancy rate

$350

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

$65k

$120k

$180k

$41,211

Profit

Revenue

$62,296

Operating Expenses

$16,285

Operating Income

$46,011

Net Effective Rent

$4,800

Profit (Cash Flow)

$41,211

$10,976

Cash Investment

Renos & Furnishing

$10,876

Setup Costs

$100

Total

$10,976

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

375.46%

Payback Period Days