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}

Percentiles	25%	50%	75%	90%
Revenue	$10,428	$18,529	$35,125	$47,977
Occupancy	50%	56%	69%	77%
Nightly Rate	$56	$89	$137	$168

Seasonality (Profit by Month)

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%	2	2	3	$48	❌	❌	❌	N / Y	⭐️ 5 (67)
Condominio Mareta 2	$15,663	$55	77%	2	1	1	$6	❌	❌	❌	Y / Y	⭐️ 5 (150)
Departamento Puerto Vallarta Mareta1	$12,298	$56	60%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (112)
Ocean Views, Pool, Whirlpool, Gym, Beach 7 Blocks	$26,214	$97	72%	2	2	3	$25	✅	❌	❌	N / Y	⭐️ 5 (69)
Home “EOS”	$8,904	$38	60%	2	1	1	$18	❌	❌	❌	N / Y	⭐️ 4.5 (308)
Condominio Loft Soria	$21,478	$61	96%	2	2	3	$15	❌	❌	✅	N / N	⭐️ 5 (44)
Newly Remodeled Apartment 5 minutes from the Beach	$12,540	$60	55%	2	1	2	$27	❌	❌	❌	N / Y	⭐️ 5 (91)
Apartamento Moderno a Mins de la Playa y Malecon	$8,515	$47	47%	2	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (79)
Apartamento Accesible Cerca DT	$9,308	$46	52%	2	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (41)
2-Bed Apt 5Dic PV-Location!	$25,819	$83	84%	2	1	2	$15	✅	❌	❌	Y / Y	⭐️ 5 (78)
DEPARTAMENTO A SOLO 1 CALLE DE PLAYA Y MALECON	$15,802	$54	79%	2	1	3	$10	❌	❌	❌	N / Y	⭐️ 4.5 (262)
Pool, hot tub, gym, workspace	$21,532	$85	69%	2	2	5	$30	✅	✅	❌	Y / Y	⭐️ 5 (33)
Modern 2BR Near Beach & Boardwalk \| Gym & BBQ	$24,923	$123	54%	2	2	1	$40	✅	❌	❌	Y / Y	⭐️ 5 (24)
RAMI APARTMENT🌺A/C NEAR THE BEACH	$6,751	$41	42%	2	1	2	$24	❌	❌	❌	N / Y	⭐️ 4 (33)
Los Tules	$11,740	$56	56%	2	2	1	$24	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
House "Saris" 10 min. Malecon Downtown P. Vallarta	$8,330	$40	56%	2	1	3	$15	❌	❌	✅	Y / N	⭐️ 5 (36)
Spacious, modern condo 8 blocks from the beach	$16,795	$62	73%	2	2	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (76)
Scenic downtown view, pool & gym	$31,272	$158	52%	2	2.5	1	$40	✅	✅	❌	Y / Y	⭐️ 5 (5)
Lindo departamento en el corazón de Vallarta	$20,370	$167	33%	2	1	1	$30	❌	✅	❌	Y / Y	⭐️ 5 (10)
Penthouse con alberca y espectacular vista.	$18,718	$94	50%	2	1	2	$42	✅	❌	❌	Y / Y	⭐️ 5 (24)
“MarshmallowSuite”	$14,981	$60	67%	2	2	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (127)
New Modern Condo, 5 de diciembre w/ office.	$34,905	$132	71%	2	2.5	6	$25	✅	✅	❌	Y / Y	⭐️ 5 (24)
BRISA APARTMENT🌺 A/C - 6 HUÉSPEDES- PLAYA CERCA🏖	$9,314	$49	50%	2	1	2	$24	❌	❌	❌	N / Y	⭐️ 4.5 (45)
beautiful 5 de Decembre condo	$29,974	$159	49%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (8)
Large, Airy Condo Steps away from the Boardwalk	$22,976	$104	59%	2	2	1	$85	✅	✅	❌	Y / Y	⭐️ 5 (167)
Bogota 201	$29,943	$101	81%	2	2	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (37)
Departamento Olive	$14,493	$72	55%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Vallarta Ocean View Condo w/ Private Pool	$36,875	$155	65%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Condominio Mareta 3	$17,366	$65	73%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Spacious two bedroom in the center of Vallarta	$28,026	$128	59%	2	2	3	$48	✅	❌	❌	Y / Y	⭐️ 5 (13)
Departamento con vista al mar Puerto Vallarta	$20,224	$156	35%	2	2	1	$30	❌	✅	❌	Y / Y	⭐️ 5 (17)
Espectacular Views: Los altos 5 de Diciembre condo	$24,206	$101	65%	2	2	3	$45	✅	✅	❌	Y / Y	⭐️ 5 (154)
Paradise Found! Cielito Lindo Penthouse Hideaway	$29,631	$184	44%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Gorgeous Views 2 Bdrm Spacious Penthouse Suite!	$31,467	$155	55%	2	2	2	$49	✅	❌	❌	Y / Y	⭐️ 5 (32)
Beautiful Views Los Altos Villas Condo	$23,440	$98	65%	2	2	4	$15	✅	✅	❌	Y / Y	⭐️ 5 (97)
Casa Mar y Alegria	$35,151	$196	49%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Puerta al Mar - Ocean front apartment	$44,560	$211	57%	2	2.5	2	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (72)
GREAT ESTUDIO 1 STREET FROM BEACH AND BOARDWALK	$7,023	$26	72%	2	1	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

1.62%

Cap Rate

5.48%

Return on Investment

15.48%

1425 C. Ecuador Puerto Vallarta, Jalisco, 48350

2 bed • 1.5 bath • 4 guests

Purchase Price

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.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

1.62%

Cap Rate

5.48%

Return on Investment

15.48%