A Comprehensive Financial Model for a 5-Unit Airbnb Property in Arequipa's Historic Center

Investing in real estate within Arequipa's Historic Center offers a unique blend of cultural immersion and potentially robust returns, particularly for short-term rental ventures like Airbnb. The allure of its UNESCO World Heritage status, stunning colonial architecture crafted from sillar (white volcanic stone), and steady stream of tourists, both national and international, makes it an attractive market. However, success hinges on meticulous financial modeling and a profound understanding of Peruvian regulations and local market dynamics. As licensed Peruvian real estate brokers specializing in the Arequipa market, we present a detailed financial model designed to guide foreign investors through the complexities of a 5-unit Airbnb property investment.

This guide provides a step-by-step approach to project financial viability, highlighting crucial cost components, revenue drivers, and regulatory considerations unique to Arequipa's historic core.

Understanding the Arequipa Historic Center Investment Landscape

The Historic Center of Arequipa is distinct. Its UNESCO designation means any property within its bounds is subject to strict preservation laws enforced by the Municipality and the Ministry of Culture (Ministerio de Cultura). This impacts everything from acquisition costs to renovation procedures and timelines. Investors should anticipate:

• Architectural Restrictions: Renovations must meticulously respect the original colonial style, often involving traditional materials like sillar and specific aesthetic guidelines. Alterations to facades, layout, or materials are highly scrutinized.
• Permit Complexity: Obtaining renovation and operational permits involves coordination with multiple municipal departments and the Ministry of Culture, leading to longer and more involved approval processes compared to properties outside the historic zone.
• Tourism Demand: The area enjoys strong year-round demand from tourists eager to experience Arequipa's unique heritage, though peak seasons (e.g., July-August, December-January, Easter Week) see significantly higher occupancy and rates.

Step-by-Step Financial Modeling for a 5-Unit Airbnb Property

A robust financial model for a 5-unit Airbnb in Arequipa's Historic Center must encompass all phases of the investment, from initial acquisition and renovation to ongoing operations and tax obligations.

Phase 1: Acquisition & Renovation Costs (Initial Investment)

This phase represents your upfront capital outlay and is critical for determining total project cost.

1.1 Property Acquisition

Securing the right property is paramount. For a 5-unit Airbnb, you're likely looking at a large historic casona (traditional colonial house) or a building requiring significant conversion and restoration.

• Property Price: Prices in Arequipa's Historic Center vary significantly based on condition, size, specific micro-location, and historic value. Expect to pay anywhere from US$1,000 to US$1,800+ per square meter for a property suitable for conversion. For a building to house 5 units, you might be looking at a total buildable area of 200-400 sq.m., implying a purchase price of US$200,000 - US$720,000+. Always confirm current market rates through a professional appraisal conducted by a local expert.
• Due Diligence Fees:
  • Legal Fees: Essential for property title review (S.U.N.A.R.P. check for encumbrances, ownership history), contract drafting, and establishing a Peruvian legal entity. Budget US$1,500 - US$4,000+.
  • Technical Survey/Appraisal: An experienced architect or civil engineer to assess structural integrity, seismic resilience, and potential renovation scope for a historic property. Budget US$500 - US$1,500.
• Closing Costs:
  • Notary Fees (Gastos Notariales): Mandatory for property transfer, ensuring legal validity and public registration. Typically 0.25% - 0.5% of the property value, plus fixed administrative costs.
  • Transfer Tax (Impuesto de Alcabala): 3% of the property value exceeding 10 UIT (Unidad Impositiva Tributaria). The UIT value is set annually by the Peruvian government (e.g., S/5,150 for 2024, approximately US$1,380 at an exchange rate of S/3.73). So, if a property is US$300,000, and 10 UIT is roughly US$13,800, the 3% tax applies to US$286,200. This tax is paid to the local municipality.
  • Brokerage Fees: While typically paid by the seller in Peru, some arrangements might involve the buyer. Clarify with your broker from the outset. Standard fees are 3-5% of the sale price.

1.2 Renovation & Conversion

This is often the most significant and unpredictable cost, especially for historic properties within a UNESCO zone.

• Architectural Design & Engineering: Mandatory for permits. For historic properties, specialized architects experienced with sillar construction and colonial restoration are essential. Budget 5-10% of total renovation costs for design, plans, and project management.
• Construction/Renovation Costs:
  • For a comprehensive renovation converting a traditional casona into 5 modern, high-standard Airbnb units, expect costs to be US$600 - US$1,200+ per square meter of renovated area. This higher cost is due to specialized labor, traditional materials like sillar, structural reinforcement for seismic safety, new electrical and plumbing systems, custom bathrooms and kitchens, and strict compliance with historic preservation regulations.
  • For 200-400 sq.m. of renovated area, this translates to an estimated US$120,000 - US$480,000+.
• Permits & Licenses:
  • Construction License (Licencia de Obra): Required from the Municipality, often calculated as a percentage of the declared project value.
  • Operating License (Licencia de Funcionamiento): Essential for business operations, obtained from the Municipality after construction is complete.
  • Tourist Accommodation License (MINCETUR): Crucial for legal operation as a tourist lodging establishment. This process involves inspections to ensure compliance with national safety, quality, and service standards for hotels and similar accommodations. Budget US$500 - US$2,000 for fees and facilitation.
• Furnishing & Decor: For 5 units (assuming a mix of studios or 1-bedrooms) targeting the Airbnb market, high-quality, durable, and aesthetically pleasing furnishings are key to attracting guests and commanding higher rates. Budget US$5,000 - US$10,000 per unit, totaling US$25,000 - US$50,000.
• Contingency Budget: Crucial. For historic properties, unforeseen issues (e.g., structural weaknesses, archaeological finds, complex outdated wiring/plumbing) are common. Allocate 15-20% of the total renovation budget as contingency.

Phase 2: Operating Expenses (Ongoing Costs)

These are the regular costs of running your Airbnb business.

2.1 Fixed Monthly Costs (Independent of Occupancy)

• Property Taxes (Impuesto Predial): Annually, paid quarterly to the Municipality. Generally low in Peru, calculated on the assessed value of the property (known as autovalúo, which is often lower than market value). For a property around US$300,000, expect an annual tax ranging from 0.2% to 1% of its autovalúo, which might translate to US$50 - US$150 per month depending on the specific municipal assessment.
• Utilities (Fixed Components):
  • Water (Sedapar): Base rates for 5 units, even if vacant. Estimate US$40 - US$70 per month.
  • Electricity (Egasa): Base rates for common areas and minimum consumption. Estimate US$30 - US$50 per month.
  • Internet/Cable (Movistar, Claro, Entel): For 5 units and common areas, ensuring reliable connectivity. Estimate US$80 - US$150 per month.
• Insurance: Comprehensive property insurance and liability insurance are non-negotiable for short-term rentals. Budget US$50 - US$100 per month.
• Administrative/Accounting Fees: If you hire a local accountant (contador) for monthly tax declarations, bookkeeping, and payroll (if applicable). Budget US$150 - US$300 per month.
• Security System/Monitoring: Recommended for peace of mind, especially in a tourist area. Budget US$30 - US$60 per month.

2.2 Variable Monthly Costs (Dependent on Occupancy)

• Cleaning & Linen Service: Assuming an average of 15-20 stays per unit per month (at 70% occupancy), with a professional cleaning fee of US$20 - US$35 per clean. For 5 units, budget US$1,500 - US$3,000 per month.
• Consumables: Toiletries, coffee, tea, basic cleaning supplies, welcome amenities. Budget US$5 - US$10 per stay/unit.
• Maintenance & Minor Repairs: Ongoing wear and tear, small fixes. Budget 5-10% of gross revenue or a fixed amount of US$150 - US$300 per month.
• Utilities (Variable Components): Increased usage of electricity and water with higher occupancy. Factor this into your per-stay cost or estimate total usage based on occupancy rates.
• Airbnb Host Fees: Typically 3% of the booking subtotal (excluding cleaning fees and taxes), deducted from your payout.
• Marketing & Photography: Initial professional photography is crucial for listing appeal. Ongoing minor marketing efforts (e.g., social media ads, local partnerships) may be required.

Phase 3: Revenue Projections

Accurate revenue forecasting is the cornerstone of your model.

3.1 Average Daily Rate (ADR)

• Market Research: Analyze comparable Airbnbs (similar size, amenities, design, historic location) in Arequipa's Historic Center. Look for well-appointed studios or 1-bedroom apartments.
• Seasonality: Arequipa has distinct peak, shoulder, and low seasons, which will impact your ADR. Dynamic pricing is essential.
• Estimated ADR: For a well-appointed unit in the Historic Center, expect an ADR of US$55 - US$90 per night, depending on unit size, amenities, and specific location within the historic zone.

3.2 Occupancy Rate

• Realistic Expectations: While demand is strong, a brand new listing needs time to build reviews and traction. Target 60-75% occupancy after an initial ramp-up period (3-6 months). Seasonality will significantly influence monthly occupancy.
• Strategy: Dynamic pricing, exceptional guest communication, high-quality listings, and proactive marketing are crucial for achieving and maintaining good occupancy.

3.3 Total Monthly Revenue (5 Units)

• Calculation: ADR * Occupancy Rate * Number of Units * Days in Month
• Example: US$70 (ADR) * 0.70 (Occupancy) * 5 (Units) * 30 (Days) = US$7,350
• Subtract Airbnb Host Fees from this Gross Revenue to get your Net Revenue before other expenses.

Phase 4: Financial Performance Metrics

These metrics help you evaluate the profitability and efficiency of your investment.

• Gross Rental Yield: (Annual Gross Revenue / Total Property Purchase Price) * 100. This is a quick but basic indicator of potential return on the initial purchase price only.
• Net Operating Income (NOI): Total Annual Revenue - Total Annual Operating Expenses (Fixed + Variable). This shows the property's income before debt service and taxes, reflecting its operational efficiency.
• Cash Flow: NOI - Annual Debt Service (mortgage payments, if any) - Capital Reserves (for major repairs/upgrades). This is your actual take-home profit after all cash outflows.
• Capitalization Rate (Cap Rate): Annual NOI / Total Initial Investment (Purchase Price + Renovation Costs). This measures the rate of return on the entire capital invested in the property based on its income. A healthy Cap Rate for a well-managed short-term rental in Arequipa might be 6-10%.
• Return on Investment (ROI): (Annual Cash Flow / Total Cash Invested) * 100. This is a critical metric for comparing the efficiency of your invested capital against other opportunities.
• Break-Even Point: Calculate how many nights (or units rented per month) are needed to cover all operating costs.

Phase 5: Peruvian Tax Considerations

Understanding your tax obligations is paramount for legal and profitable operation. This section provides a general overview; specific advice from a Peruvian tax accountant (contador) and lawyer is essential, especially regarding entity formation for foreign investors.

• Business Entity for Foreign Investors: To legally operate a short-term rental business in Peru and benefit from deductible expenses, foreign investors typically establish a Peruvian legal entity. The most common structures are:

  • Sociedad Anónima Cerrada (S.A.C.): A closed corporation, suitable for multiple shareholders.
  • Empresa Individual de Responsabilidad Limitada (E.I.R.L.): A limited liability individual enterprise, suitable for a single owner. Establishing an entity allows the business itself to be taxed, rather than the foreign individual on gross income, leading to more favorable tax treatment.

• Income Tax (Impuesto a la Renta):

  • Rental Income: Income generated from short-term rentals through your Peruvian entity is subject to corporate income tax.
  • Tax Regime: For a 5-unit Airbnb operation, your entity will most likely operate under the Régimen MYPE Tributario (Small and Medium Business Tax Regime), designed for businesses with annual net income up to S/735,000 (approx. US$200,000 for 2024). This regime offers progressive tax rates on net profit:
    • 10% for annual net income up to 15 UIT (approx. S/77,250 or US$20,700 for 2024).
    • 29.5% for annual net income exceeding 15 UIT. This regime allows for the deduction of operating expenses (payroll, utilities, supplies, repairs, etc.), which significantly reduces the taxable base compared to gross income.
  • Dividend Tax for Foreign Shareholders: Once the Peruvian entity has paid its corporate income tax, any profits distributed as dividends to foreign shareholders are subject to a 5% dividend tax at the source (withholding tax).
  • Taxation for Non-Resident Individuals (Less Common Path): If a foreign individual were to operate without a Peruvian entity (which is generally not advisable for a commercial operation of this scale due to legal complexity and tax disadvantages), their gross Peruvian-sourced income could be subject to a flat 30% income tax. Forming a local entity is almost always the more tax-efficient and legally compliant route.

• General Sales Tax (IGV - Impuesto General a las Ventas): This is Peru's Value Added Tax, currently 18%. Short-term rental services are generally subject to IGV. As a business, your entity will collect IGV from guests and remit it to SUNAT (Peruvian Tax Authority) monthly, while also being able to credit the IGV paid on your business expenses (e.g., renovation materials, supplies, services).

• Financial Transactions Tax (ITF - Impuesto a las Transacciones Financieras): A small tax of 0.005% on most debits and credits from bank accounts within Peruvian banks.

• Property Tax (Impuesto Predial): As mentioned, paid annually to the local municipality (often quarterly), calculated on the assessed value (autovalúo) of the property.

• Capital Gains Tax: If the Peruvian entity eventually sells the property, any capital gain realized is subject to the entity's corporate income tax under its applicable regime. For individuals selling personal property, capital gains from real estate sales are typically taxed at 5% of the gain, after applying a base exemption.

Tools for Financial Modeling

• Spreadsheets (Excel, Google Sheets): Indispensable for creating dynamic financial models, allowing for scenario analysis.
• Airbnb's Host Tools: Use their "What's my place worth?" feature and explore comparable listings in Arequipa to gauge ADRs and occupancy.
• Real Estate Comparables: Consult with local real estate brokers for recent sales and long-term rental data in the Historic Center to inform your acquisition strategy.
• Local Accountant (Contador): Essential for up-to-date tax rates, regime guidance, and compliance with SUNAT (Peruvian Tax Authority) regulations.

⚠️ Local Context/Warning: Specific Challenges in Arequipa's Historic Center

Investing in Arequipa's Historic Center offers charm but comes with unique challenges that must be factored into your financial model and risk assessment:

• Strict Preservation Rules: The UNESCO designation means renovations are time-consuming, often more expensive due to material and craftsmanship requirements, and subject to stringent oversight. You must work with architects specialized in historic preservation and be prepared for potential delays in permit approvals from both the Municipality and the Ministry of Culture. Deviating from guidelines can result in fines or forced demolition.
• Infrastructure Limitations: Older casonas often have outdated or inadequate electrical, plumbing, and drainage systems. A complete overhaul to meet modern standards and tourist expectations is usually necessary, adding significant costs and time to the renovation budget. Be prepared for potential surprises once walls are opened.
• Parking: Parking in the Historic Center is severely limited and often non-existent for private properties. Guests will typically rely on street parking (if available and regulated by parquímetros) or paid parking lots located a few blocks away, which can be a deterrent for guests traveling by car. This must be communicated clearly to potential guests.
• Noise and Activity: The Historic Center is a bustling area with vibrant street life, occasional festivals, and heavy foot traffic. While charming, it can also be noisy, especially near public squares, main streets like Mercaderes, or lively restaurants. Ensure your property offers adequate sound insulation, particularly for guest comfort.
• Security: While Arequipa is generally safe, the Historic Center, like any popular tourist area, can attract petty crime. Implementing robust security measures (e.g., CCTV cameras, secure entry systems, good locks, secure storage for guest belongings) is advisable and should be budgeted for.
• Market Saturation: The Airbnb market in Arequipa is growing. While demand is strong, differentiation through unique design, exceptional service, specific amenities (e.g., rooftop terrace with volcano views, modern co-working space), or specialized target markets (e.g., digital nomads) will be key to maintaining high occupancy and ADRs.
• Peruvian Legal Complexities: Navigating property acquisition, business formation, labor laws (if hiring staff), and tax compliance requires expert local legal and accounting advice. Relying on general international knowledge can lead to costly mistakes and delays.

Final Due Diligence & Strategic Advice

1. Engage Local Professionals: Do not proceed without a reputable Peruvian real estate lawyer, an experienced local architect specializing in historic properties, and a certified public accountant (contador) familiar with tourist accommodation taxes and business entity formation.
2. Conservative Estimates: Always err on the side of caution with your financial projections. Underestimate revenue and overestimate costs to build a robust financial buffer.
3. Property Management: For foreign investors who do not plan to reside in Arequipa, local property management is almost essential. Factor in professional management fees (typically 15-25% of gross revenue) if you won't be managing the property personally.
4. Visit and Observe: Spend time living in Arequipa's Historic Center. Understand the daily rhythm, traffic patterns, noise levels, and walkability. Stay in local Airbnbs to gather competitor insights and identify potential guest pain points or desirable amenities.
5. Build Relationships: Networking with local businesses, tour operators, and other Airbnb hosts can provide invaluable insights, marketing opportunities, and support within the local community.

Investing in Arequipa's Historic Center can be incredibly rewarding, both financially and culturally. However, it demands a thorough, calculated approach, underpinned by a solid financial model and a commitment to understanding and navigating the nuanced local context.

---

⚠️ Legal Notice: Consult a Local Lawyer. The information provided in this article is for general informational purposes only and does not constitute legal, tax, or financial advice. Real estate laws, tax regulations, and market conditions in Peru are subject to change and vary based on individual circumstances. It is imperative to consult with a licensed Peruvian real estate lawyer, a qualified accountant, and other relevant professionals before making any investment decisions.

---

For personalized guidance and expert assistance in navigating the Arequipa real estate market, visit us at ArequipaRealEstate.com.