BNBCalc Short Term Rental Rental Arbitrage Analysis 29 C. Mexico, San Francisco, Nay., 63729

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$72,318

Profit (Cash Flow)

-$156,823

Cash on Cash Return

-3504.4%

Annual Revenue

$72,318

AirDNA projects $247/night at 55% occupancy ($49,618). Airbtics projects $300/night at 66% occupancy ($72,318). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,692	$75,258	$102,846	$142,446
Occupancy	54%	66%	77%	88%
Nightly Rate	$220	$310	$362	$438

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa L&L Beach Front Condo San Pancho	$64,233	$225	78%	3	2	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (119)
Chic San Pancho luxury w/pool in heart of pueblo!	$108,406	$438	67%	3	3	3	$250	✅	❌	❌	N / Y	⭐️ 5 (91)
Hacienda San Pancho Águila 3	$49,166	$239	56%	3	3	2	$30	✅	❌	❌	Y / Y	⭐️ 5 (86)
Luxe Dual Unit Penthouse with Ocean Views & Pool	$148,594	$423	95%	3	3	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (3)
Amazing Palapa House in the Heart of San Pancho	$49,010	$241	55%	3	2	3	$65	✅	❌	❌	N / Y	⭐️ 5 (23)
Casa MAIEA	$42,870	$221	53%	3	3	1	$0	✅	❌	❌	Y / N	⭐️ 4.5 (20)
Casa Teddi	$70,184	$307	61%	3	3	3	$60	✅	❌	❌	Y / Y	⭐️ 5 (7)
Villa garden, San Pancho, Nayarit	$55,189	$207	72%	3	2	5	$30	✅	✅	❌	Y / Y	⭐️ 5 (36)
Casa Xochitl ~ Flower House	$111,335	$438	69%	3	2.5	5	$200	✅	❌	❌	Y / Y	⭐️ 5 (88)
Boutique Casa Palmera, Playa San Pancho	$96,011	$396	66%	3	4	4	$98	✅	❌	❌	N / Y	⭐️ 5 (62)
Jungle and Ocean Views at Villa Buho	$51,977	$232	61%	3	3	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (77)
New Luxury Home, Great Location	$73,104	$395	50%	3	3.5	3	$125	✅	❌	❌	N / Y	⭐️ 5 (15)
Casa Castillo-spacious villa with pool & Starlink	$87,246	$292	80%	3	3.5	4	$80	✅	❌	❌	Y / Y	⭐️ 5 (16)
Apartamento Taj Mahal	$50,618	$461	30%	3	4	1	$0	✅	❌	❌	N / N	⭐️ 3 (1)
Casa Xolo: Luxury Tropical Villa	$77,711	$320	66%	3	3	2	$33	✅	❌	❌	Y / Y	⭐️ 5 (95)
Villa Cocos, 15% April discount San Pancho Beach	$27,657	$103	70%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (38)
Casa Griega Downtown San Pancho	$35,052	$157	61%	3	2	3	$0	❌	❌	❌	N / N	⭐️ 5 (30)
Ocean View - Spacious Jungle Villa	$85,154	$322	72%	3	3	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (11)
Casa Kuntur	$100,811	$313	88%	3	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Comodidad y naturaleza	$43,616	$219	54%	3	3	2	$30	✅	❌	✅	Y / Y	⭐️ 5 (29)
Casa Mawi - Apt. North Heart of San Pancho	$33,656	$207	44%	3	2.5	2	$45	✅	❌	✅	N / Y	⭐️ 4.5 (44)
The Big House at Villa de Vistas - sleeps 8	$110,152	$456	66%	3	4	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Penthouse with Terrace & 360 Ocean and Town View	$50,406	$313	44%	3	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (49)
Artist inspired home wifi and beach walking	$68,925	$213	88%	3	2	3	$48	✅	❌	❌	Y / Y	⭐️ 5 (69)
Authentic Mexican Charm pool Casa de los Abuelitos	$63,046	$220	78%	3	2	2	$90	✅	❌	❌	Y / Y	⭐️ 4.5 (113)
Unique Casa Tó with heated Pool	$79,618	$281	77%	3	3	3	$40	✅	❌	✅	Y / Y	⭐️ 5 (32)
Hidden Oasis in the Heart of San Pancho (+pool)	$83,411	$297	76%	3	3	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (29)
Villa Sunset 15% April discount San Pancho Beach	$27,171	$141	51%	3	2.5	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (46)
Departamento Shaina	$47,082	$201	64%	3	2	3	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Casa La Pausa in San Pancho	$71,997	$344	57%	3	3.5	3	$45	✅	❌	❌	Y / Y	⭐️ 5 (52)
Casa Luisa. A beautiful house with private pool.	$80,235	$337	65%	3	2.5	2	$36	✅	❌	❌	Y / Y	⭐️ 5 (78)
Beautiful beach front condo in San Francisco	$91,369	$243	100%	3	2	5	$125	✅	❌	❌	Y / Y	⭐️ 5 (33)
Villa Paraiso	$74,215	$203	99%	3	2	5	$75	✅	❌	❌	Y / Y	⭐️ 5 (44)
Villa completa playa San Pancho wifi Starlink 8 PX	$62,827	$323	52%	3	1	2	$151	✅	❌	✅	Y / Y	⭐️ 5 (18)
Sayulita,San Pancho.Apartment luxury,jungle, beach	$62,946	$326	52%	3	3	3	$151	✅	❌	✅	Y / Y	⭐️ 5 (8)
OCEAN VIEW Vista Celeste	$84,063	$348	66%	3	3.5	3	$0	✅	❌	❌	N / N	⭐️ 5 (20)
Private oasis w/ Starlink & heated saltwater pool!	$131,987	$375	96%	3	4	4	$75	✅	❌	❌	Y / Y	⭐️ 5 (38)
Casa & Casita San Francisco	$114,490	$376	83%	3	3.5	3	$40	✅	❌	❌	Y / Y	⭐️ 5 (14)
Ocean View, Spacious, Heated Saltwater Pool, 3BR	$97,241	$491	54%	3	4	4	$150	✅	❌	✅	Y / Y	⭐️ 5 (15)
Beautiful Villa with Dipping Pool-Casa Luna Blanca	$80,420	$358	60%	3	3.5	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (14)

Return Metrics

-3,504.42% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$156,823	-$313,646	-$470,469	-$627,292	-$784,115	-$1,568,231	-$4,704,694
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$156,823	-$313,646	-$470,469	-$627,292	-$784,115	-$1,568,231	-$4,704,694

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3,504.42%

Payback Period Days

Return on Investment

-3,504.42%

29 C. Mexico San Francisco, Nayarit, 63729

3 bed • 3 bath • 6 guests

Monthly Rent

$72,318

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 55% occupancy.Projected nightly rate is $300/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$73,580

Avg annual revenue

66%

Avg occupancy rate

$300

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

$25k

$65k

$105k

$150k

-$156,823

Profit

Revenue

$72,318

Operating Expenses

$13,141

Operating Income

$59,177

Net Effective Rent

$216,000

Profit (Cash Flow)

-$156,823

$4,475

Cash Investment

Renos & Furnishing

$4,375

Setup Costs

$100

Total

$4,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-3,504.42%

Payback Period Days