BNBCalc.com Investment Analysis Report of Cam Buye, , Cabo Rojo, 00623

3 bed • 1 bath • 6 guests • $350,000

BNB

Calc

Return Metrics

7.75% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.75%

Cap Rate

7.25%

Return on Investment

25.55%

Annual Revenue

$40,491

AirDNA projects $162/night at 50% occupancy ($29,584). Airbtics projects $208/night at 45% occupancy ($34,186). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,387$32,833$48,231$71,035
Occupancy29%44%58%65%
Nightly Rate$169$200$220$291

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Cayo del Sol B202 3 bedrm near Buye beach, laundry
$28,936
$144
54%
3263$95✅❌❌N / Y⭐️ 4.8 (76)Profile

B

Miami Style Pool Villa in Boquerón / Cabo Rojo
$61,973
$608
27%
33102$210✅❌✅N / N⭐️ 4.7 (22)Profile

C

Beach House-Villa Taina, Boqueron
$51,638
$212
65%
3382$120✅❌❌N / Y⭐️ 4.8 (132)Profile

D

Villa Don José
$39,668
$172
61%
3282$90✅❌✅N / Y⭐️ 4.9 (55)Profile

E

Boquerón Vacation Home
$26,042
$292
24%
3281$60✅❌✅N / Y⭐️ 4.8 (7)Profile

Operating Expenses

Monthly Expenses

$1,259

Annual Expenses

$15,110

Utilities

$353

Internet + TV

$75

Water/Sewer

$52

Garbage

$37

Electric

$103

Gas

$49

Other

$37

Maintenance

$805

Property Insurance

$112

HOA

$0

Landscaping

$112

Ongoing Repairs

$112

Supplies

$112

Software

$50

Pest Control

$37

Permits

$0

Other

$0

Cleaning Cost

$270

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

property-location

Cam Buye Cabo Rojo, 00623

3 bed • 1 bath • 6 guests

Purchase Price

53

Airbnb Investor Score

$6,721

Annual Profit

7.3%

Cap Rate

7.8%

Cash on Cash

$40,491

Annual Revenue

BNBCalc predicts this property will get $208 per night with 45% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.75%

Cap Rate

7.25%