BNBCalc Short Term Rental Rental Arbitrage Analysis San Francisco 291, Asunción, Paraguay

5 bed • 6 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$45,451

Profit (Cash Flow)

-$7,541

Cash on Cash Return

-110.1%

Annual Revenue

$45,451

AirDNA projects $129/night at 62% occupancy ($29,212). Airbtics projects $220/night at 43% occupancy ($34,552). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 61% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,306	$20,734	$46,060	$87,211
Occupancy	25%	36%	61%	81%
Nightly Rate	$101	$156	$204	$292

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa con Piscina / Bar de Lujo	$30,198	$100	81%	4	4	2	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (107)
Departamento lujoso en Asuncion, The Tower.	$26,312	$91	79%	4	5	1	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (35)
Casa de Lujo en la Mejor Zona de Asuncion	$42,294	$126	91%	5	5	2	$50	✅	❌	❌	Y / Y	⭐️ 4.9 (85)
The Toucan’s Great Home	$7,774	$55	35%	6	3	2	$55	❌	❌	❌	N / Y	⭐️ 5 (10)
Casa Rosalba: Renovated 1930s house-4BR in suites	$13,317	$57	59%	4	5	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (23)
Duplex tipo casa, zona residencial	$21,620	$163	36%	4	3	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (19)
MartínezKuera. Alojamiento para grupos.	$17,014	$101	44%	6	5	2	$20	❌	❌	❌	Y / N	⭐️ 5 (5)
UrbanSanctuary: 4Rooms w/ Pool-Grill-Jacuzzi-Sauna	$41,878	$140	81%	4	3	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (14)
Cozy Residence in Asunción	$84,163	$394	58%	6	6	2	$30	✅	✅	✅	Y / N	⭐️ 5 (15)
Casa Sevilla - Quinta La Paloma	$38,108	$274	38%	6	5	1	$0	✅	✅	❌	Y / N	⭐️ 5 (23)
Quinta Maria Luisa - Remansito	$20,281	$152	36%	4	2	1	$10	✅	❌	✅	Y / N	⭐️ 4.5 (3)
Modern apartments with private gym	$6,785	$46	40%	4	3	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (5)
Garden Haven: 4BR,Patio &Comfort	$42,891	$150	77%	5	5	3	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
El Bosque de Don Fernando - Aregua	$8,812	$48	49%	5	4	1	$12	✅	❌	✅	Y / N	⭐️ 5 (2)
Complejo residencial en Mburucuya	$27,466	$95	79%	5	5	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (5)
Entire Place in 6,000m2-Villa with Pool and Tennis	$71,004	$194	100%	5	4	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Amplia casa quinta	$28,837	$202	39%	5	3	3	$0	✅	❌	✅	N / N	⭐️ 0 (1)
Departamento Centro de Asunción. Edif. Valle Ojeda	$39,070	$178	60%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
La casa del rio	$37,944	$162	64%	5	5	2	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Alojamiento de estilo Mediterráneo	$64,168	$197	89%	4	5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Amplia y hermosa casa quinta	$22,189	$202	30%	4	4	3	$0	✅	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-110.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,541	-$15,082	-$22,623	-$30,164	-$37,705	-$75,411	-$226,233
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	-$7,541	-$15,082	-$22,623	-$30,164	-$37,705	-$75,411	-$226,233

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-110.08%

Payback Period Days

Return on Investment

-110.08%

291 San Francisco Asunción, Asunción, 001208

5 bed • 6 bath • 7 guests

Monthly Rent

$45,451

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $129/night at 62% occupancy.Projected nightly rate is $220/night at 43% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 29% of comparables

Seasonality

36 Airbnb Comparables

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

$27,909

Avg annual revenue

43%

Avg occupancy rate

$220

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

$5k

$30k

$55k

$85k

-$7,541

Profit

Revenue

$45,451

Operating Expenses

$10,992

Operating Income

$34,459

Net Effective Rent

$42,000

Profit (Cash Flow)

-$7,541

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-110.08%

Payback Period Days