BNBCalc Short Term Rental Rental Arbitrage Analysis Vilanova 600, Las Condes, Chile

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$44,925

Profit (Cash Flow)

$6,551

Cash on Cash Return

98.3%

Annual Revenue

$44,925

AirDNA projects $102/night at 61% occupancy ($22,725). Airbtics projects $137/night at 66% occupancy ($33,025). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,343	$33,985	$45,482	$64,523
Occupancy	53%	67%	82%	90%
Nightly Rate	$109	$137	$150	$194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mahia House	$19,286	$81	64%	3	1	2	$31	❌	❌	✅	Y / Y	⭐️ 5 (156)
Inmejorable vista y ubicación	$12,063	$103	32%	3	2	2	$0	✅	❌	❌	Y / N	⭐️ 0 (2)
Modern 3B3B Luxury Apt in The Heart of Las Condes	$51,020	$157	88%	3	3	5	$50	✅	✅	✅	Y / Y	⭐️ 5 (113)
Amplia Casa Familiar para descanso Home Office x 6	$21,960	$126	47%	3	2.5	4	$56	✅	❌	❌	Y / Y	⭐️ 5 (63)
Magnifico departamento familiar	$32,712	$124	71%	3	2.5	4	$26	✅	❌	❌	Y / Y	⭐️ 5 (16)
Depto amplio y gran ubicación en Las Condes	$33,046	$104	85%	3	2	2	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Lado Parque Arauco 5 camas & hasta 7 personas	$40,274	$137	80%	3	1	2	$10	❌	❌	❌	N / Y	⭐️ 5 (62)
Casa en Las Condes - Quincho, cercana a Metro	$48,246	$143	92%	3	2.5	5	$26	✅	❌	✅	Y / Y	⭐️ 5 (27)
Cómodo Departamento	$27,010	$90	82%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (54)
Comodo Departamento Familiar lado Parque Arauco,	$42,502	$150	77%	3	2	2	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Departamento remodelado/6+	$22,722	$168	36%	3	2	1	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Parque Arauco amplio departamento dúplex	$20,270	$87	61%	3	3	3	$37	❌	❌	✅	N / Y	⭐️ 5 (6)
Departamento remodelado/4+	$27,095	$153	47%	3	2	1	$31	❌	❌	❌	Y / Y	⭐️ 5 (14)
Departamento Av Cristóbal Colon	$17,000	$73	61%	3	2	2	$37	❌	❌	❌	Y / N	⭐️ 5 (10)
Departamento Verde Lujo	$53,863	$263	55%	3	3	3	$52	✅	✅	❌	Y / Y	⭐️ 5 (11)
Edificio Urbano Plus·Departamento de 3 habitacione	$58,934	$194	83%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (60)
Full departamento familiar metro Manquehue	$57,096	$195	80%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Casa las condes piscina terraza 8 huesped parilla	$27,787	$146	52%	3	2	1	$0	✅	❌	✅	N / Y	⭐️ 4.5 (20)
Casa Las Condes piscina Asados cumpleaños carretes	$24,142	$194	34%	3	2	1	$0	✅	❌	✅	N / Y	⭐️ 5 (13)
Beautiful house with calm nature and pet friendly	$27,626	$111	68%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Departamento Verde Lujo	$39,566	$188	56%	3	2	3	$72	✅	✅	❌	Y / Y	⭐️ 4.8 (11)
Home Office Las Condes	$39,643	$117	92%	3	2	25	$41	✅	❌	❌	Y / Y	⭐️ 5 (13)
Penthouse con la mejor vista en Las Condes	$24,358	$136	47%	3	3	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (11)
Las Condes /3 BR 6 pax for Family !	$35,301	$145	65%	3	2	3	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (96)
LAS CONDES/PRIME LOCATION CLEAN!	$31,347	$140	60%	3	2	3	$100	✅	✅	✅	Y / Y	⭐️ 4.7 (56)
Casa familiar cerca Metro, barrio tranquilo.	$54,747	$277	54%	3	2.5	7	$20	❌	❌	✅	Y / Y	⭐️ 5 (3)
Elegant Beach house in the City	$46,967	$167	75%	3	2.5	5	$42	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa en Las Condes - Remodelada	$51,845	$140	100%	3	2	6	$20	❌	❌	✅	Y / Y	⭐️ 5 (9)
Apartamento en Las Condes, metro, wifi	$34,917	$106	90%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Guest House GAAM. Casa amplia y cómoda. Las Condes	$17,063	$111	42%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.3 (9)
Departamento en Las Condes	$40,699	$139	80%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Departamento de 3 habitaciones.	$25,809	$86	82%	3	2	6	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Dept. Hermosa Vista, Las Condes	$31,293	$90	95%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Casa en las condes 3 dormitorios	$42,163	$144	80%	3	3	5	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Precioso Apto en Barrio Residencial con Parking	$29,798	$138	59%	3	3	21	$79	❌	❌	✅	Y / Y	⭐️ 5 (12)
Hermosa, cómoda y luminosa casa.	$28,967	$115	68%	3	2.5	3	$26	❌	❌	✅	Y / Y	⭐️ 5 (3)
Lindo Departamento Excelente Ubicación Las Condes	$29,227	$121	66%	3	2	3	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
Departamento en Las Condes Full Equipo	$17,262	$89	53%	3	2	10	$60	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Tu casa en Las Condes	$17,334	$148	32%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beautiful and well connected in Las Condes	$35,567	$113	86%	3	2.5	10	$46	✅	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

98.3% 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)	$6,551	$13,102	$19,653	$26,205	$32,756	$65,512	$196,537
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	$6,551	$13,102	$19,653	$26,205	$32,756	$65,512	$196,537

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.3%

Payback Period Days

371

Return on Investment

98.3%

600 Vilanova Las Condes, Región Metropolitana, 7570234

3 bed • 3 bath • 8 guests

Monthly Rent

$44,925

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $102/night at 61% occupancy.Projected nightly rate is $137/night at 66% occupancy.

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.

$33,463

Avg annual revenue

66%

Avg occupancy rate

$137

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

$25k

$45k

$60k

$6,551

Profit

Revenue

$44,925

Operating Expenses

$14,374

Operating Income

$30,551

Net Effective Rent

$24,000

Profit (Cash Flow)

$6,551

$6,664

Cash Investment

Renos & Furnishing

$6,564

Setup Costs

$100

Total

$6,664

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

98.3%

Payback Period Days

371