BNBCalc.com Investment Analysis Report of Gran Couva Main Rd, Preysal, Trinidad and Tobago

6 bed • 2.5 bath • 10 guests • $2,000,000

BNB

Calc

Return Metrics

31.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.72%

Cap Rate

32.02%

Return on Investment

34.72%

Annual Revenue

$821,799

AirDNA projects $104/night at 38% occupancy ($14,434).

User selected values for this report: 90% occupancy rate, $2,500 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$15,112

Annual Expenses

$181,340

Utilities

$3,100

Internet + TV

$500

Water/Sewer

$800

Garbage

$0

Electric

$1,500

Gas

$0

Other

$300

Maintenance

$9,957

Property Insurance

$1,500

HOA

$0

Landscaping

$300

Ongoing Repairs

$800

Supplies

$1,500

Software

$500

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$5,357

Management & Platform Fees

$2,054

Platform Fee (i.e. Airbnb)

$2,054

Property Manager Fee

$0

property-location

Gran Couva Main Rd Preysal, Couva-Tabaquite-Talparo Regional Corporation

6 bed • 2.5 bath • 10 guests

$821,799

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.72%

Cap Rate

32.02%