BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1425 C. Ecuador, Puerto Vallarta, Jal., 48350

2 bed • 1.5 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$20,760

Profit (Cash Flow)

$797

Cap Rate

5.5%

Annual Revenue

$20,760

AirDNA projects $105/night at 49% occupancy ($18,791). Airbtics projects $98/night at 58% occupancy ($20,760). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $98 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,428$18,529$35,125$47,977
Occupancy50%56%69%77%
Nightly Rate$56$89$137$168

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
House 10 min walk to Downtown/Malecon * Sleeps 9
$14,419
$69
55%
223$48❌❌❌N / Y⭐️ 5 (67)
Condominio Mareta 2
$15,663
$55
77%
211$6❌❌❌Y / Y⭐️ 5 (150)
Departamento Puerto Vallarta Mareta1
$12,298
$56
60%
211$0❌❌❌Y / Y⭐️ 5 (112)
Ocean Views, Pool, Whirlpool, Gym, Beach 7 Blocks
$26,214
$97
72%
223$25✅❌❌N / Y⭐️ 5 (69)
Home “EOS”
$8,904
$38
60%
211$18❌❌❌N / Y⭐️ 4.5 (308)
Condominio Loft Soria
$21,478
$61
96%
223$15❌❌✅N / N⭐️ 5 (44)
Newly Remodeled Apartment 5 minutes from the Beach
$12,540
$60
55%
212$27❌❌❌N / Y⭐️ 5 (91)
Apartamento Moderno a Mins de la Playa y Malecon
$8,515
$47
47%
212$25❌❌❌N / Y⭐️ 5 (79)
Apartamento Accesible Cerca DT
$9,308
$46
52%
212$25❌❌❌N / Y⭐️ 5 (41)
2-Bed Apt 5Dic PV-Location!
$25,819
$83
84%
212$15✅❌❌Y / Y⭐️ 5 (78)
DEPARTAMENTO A SOLO 1 CALLE DE PLAYA Y MALECON
$15,802
$54
79%
213$10❌❌❌N / Y⭐️ 4.5 (262)
Pool, hot tub, gym, workspace
$21,532
$85
69%
225$30✅✅❌Y / Y⭐️ 5 (33)
Modern 2BR Near Beach & Boardwalk | Gym & BBQ
$24,923
$123
54%
221$40✅❌❌Y / Y⭐️ 5 (24)
RAMI APARTMENT🌺A/C NEAR THE BEACH
$6,751
$41
42%
212$24❌❌❌N / Y⭐️ 4 (33)
Los Tules
$11,740
$56
56%
221$24❌❌✅Y / Y⭐️ 4.5 (31)
House "Saris" 10 min. Malecon Downtown P. Vallarta
$8,330
$40
56%
213$15❌❌✅Y / N⭐️ 5 (36)
Spacious, modern condo 8 blocks from the beach
$16,795
$62
73%
221$30❌❌❌Y / Y⭐️ 5 (76)
Scenic downtown view, pool & gym
$31,272
$158
52%
22.51$40✅✅❌Y / Y⭐️ 5 (5)
Lindo departamento en el corazón de Vallarta
$20,370
$167
33%
211$30❌✅❌Y / Y⭐️ 5 (10)
Penthouse con alberca y espectacular vista.
$18,718
$94
50%
212$42✅❌❌Y / Y⭐️ 5 (24)
“MarshmallowSuite”
$14,981
$60
67%
221$15❌❌✅Y / Y⭐️ 5 (127)
New Modern Condo, 5 de diciembre w/ office.
$34,905
$132
71%
22.56$25✅✅❌Y / Y⭐️ 5 (24)
BRISA APARTMENT🌺 A/C - 6 HUÉSPEDES- PLAYA CERCA🏖
$9,314
$49
50%
212$24❌❌❌N / Y⭐️ 4.5 (45)
beautiful 5 de Decembre condo
$29,974
$159
49%
223$150✅✅❌Y / Y⭐️ 5 (8)
Large, Airy Condo Steps away from the Boardwalk
$22,976
$104
59%
221$85✅✅❌Y / Y⭐️ 5 (167)
Bogota 201
$29,943
$101
81%
227$0✅❌❌Y / Y⭐️ 5 (37)
Departamento Olive
$14,493
$72
55%
221$0❌❌❌Y / Y⭐️ 5 (70)
Vallarta Ocean View Condo w/ Private Pool
$36,875
$155
65%
223$0✅❌❌Y / Y⭐️ 5 (17)
Condominio Mareta 3
$17,366
$65
73%
211$0❌❌❌Y / Y⭐️ 4.9 (40)
Spacious two bedroom in the center of Vallarta
$28,026
$128
59%
223$48✅❌❌Y / Y⭐️ 5 (13)
Departamento con vista al mar Puerto Vallarta
$20,224
$156
35%
221$30❌✅❌Y / Y⭐️ 5 (17)
Espectacular Views: Los altos 5 de Diciembre condo
$24,206
$101
65%
223$45✅✅❌Y / Y⭐️ 5 (154)
Paradise Found! Cielito Lindo Penthouse Hideaway
$29,631
$184
44%
223$0❌❌✅Y / Y⭐️ 5 (3)
Gorgeous Views 2 Bdrm Spacious Penthouse Suite!
$31,467
$155
55%
222$49✅❌❌Y / Y⭐️ 5 (32)
Beautiful Views Los Altos Villas Condo
$23,440
$98
65%
224$15✅✅❌Y / Y⭐️ 5 (97)
Casa Mar y Alegria
$35,151
$196
49%
223$0✅✅❌Y / Y⭐️ 5 (10)
Puerta al Mar - Ocean front apartment
$44,560
$211
57%
22.52$50✅❌❌Y / Y⭐️ 4.5 (72)
GREAT ESTUDIO 1 STREET FROM BEACH AND BOARDWALK
$7,023
$26
72%
213$10❌❌❌N / Y⭐️ 4.6 (220)

Return Metrics

1.62% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$797$1,594$2,391$3,189$3,986$7,972$23,917
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$159,999$159,999$159,999$159,999$159,999$159,999$159,999
Down Payment$40,000$40,000$40,000$40,000$40,000$40,000$40,000
Property Appreciation$4,000$8,080$12,241$16,486$20,816$43,798$162,272
Total Return$204,797$209,674$214,633$219,675$224,802$251,771$386,190

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

1.62%

Cap Rate

5.48%

Return on Investment

15.48%

property-location

1425 C. Ecuador Puerto Vallarta, Jalisco, 48350

2 bed • 1.5 bath • 4 guests

21

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$797

$160,000

$3,188

$4,000

$0

Total Gain

$7,615