1425 C. Ecuador Puerto Vallarta, Jalisco, 48350
2 bed • 1.5 bath • 4 guests
Airbnb Investor Score
$797
Annual Profit
5.5%
Cap Rate
1.6%
Cash on Cash
$20,760
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $105/night at 49% occupancy.Projected nightly rate is $98/night at 58% occupancy.
Top 48% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$20,442
Avg annual revenue
58%
Avg occupancy rate
$98
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$30k
$45k
Sign up to see the data on 40 all comparables
$797
Profit
Revenue
$20,760
Operating Expenses
$9,797
Operating Income
$10,964
Mortgage & Taxes
$10,166
Profit (Cash Flow)
$797
$49,188
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$3,188
Closing Costs
$6,000
Total
$49,188
Investment Value Over Time
Property Appreciation
2%
Revenue Appreciation
0%
Cash on Cash Return
1.62%
Cap Rate
5.48%