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 3356 Bahía de Palmas, San José del Cabo, B.C.S., 23405

1 bed • 1 bath • 1 guests • $35,000

BNB

Calc

Annual Revenue

$32,675

Profit (Cash Flow)

$20,146

Cap Rate

62.6%

Annual Revenue

$32,675

AirDNA projects $85/night at 65% occupancy ($20,179). Airbtics projects $126/night at 71% occupancy ($32,674). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $126 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,749$27,688$49,462$84,744
Occupancy61%71%81%86%
Nightly Rate$69$104$163$262

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
Peaceful Beach Front Ocean View Condo!

No image available

$41,058
$142
79%
111$0✅❌❌Y / Y⭐️ 5 (69)
Depto cómodo, agradable, con hermosas vistas 110

No image available

$21,327
$64
90%
111$15✅❌❌Y / Y⭐️ 5 (81)
DEPTO CÓMODO, NUEVO Y EXCELENTE UBICACIÓN 106

No image available

$20,032
$64
85%
111$12✅❌❌Y / Y⭐️ 4.5 (58)
Charming Casita by the Beach!

No image available

$19,661
$79
68%
113$0✅❌❌N / Y⭐️ 5 (34)
The best view in Club Campestre San Jose

No image available

$19,732
$84
63%
112$30❌❌❌Y / Y⭐️ 5 (26)
Ocean front large and beautiful one bedroom condo

No image available

$33,707
$142
64%
112$45✅❌✅Y / Y⭐️ 5 (59)
Coral Baja, Mexico, 1 Bedroom #1

No image available

$61,700
$274
59%
111$99✅✅❌Y / Y⭐️ 5 (7)
Coral Baja, Mexico, 1 Bedroom Z #1

No image available

$60,189
$267
59%
111$99✅✅❌Y / Y⭐️ 0 (0)
Coral Baja, Mexico, *1 Bedroom Deluxe G #1

No image available

$80,707
$290
75%
111$99✅✅❌Y / Y⭐️ 0 (1)
Coral Baja, Mexico, 1 Bedroom #2

No image available

$59,424
$268
58%
111$99✅✅❌Y / Y⭐️ 0 (0)
Coral Baja, Mexico, 1 Bedroom #3

No image available

$58,151
$262
58%
111$99✅✅❌Y / Y⭐️ 0 (1)
Beautiful & Stylish Beach Home~Wonderful Location!

No image available

$28,158
$94
80%
111$95✅✅❌Y / Y⭐️ 5 (109)
PLAYA A 50 MTS -ZONA HOTELERA - CONDO PLANTA BAJA

No image available

$17,157
$117
34%
113$70✅❌❌Y / Y⭐️ 4.5 (23)
Estudio Pequeño 2pax. 3min playa - alberca jacuzzi

No image available

$15,410
$49
84%
111$15✅✅❌N / Y⭐️ 5 (386)
Best beachfront location@SanJose Del Cabo.

No image available

$27,254
$111
66%
112$40✅❌❌Y / Y⭐️ 5 (53)
Dpto acogedor alberca- jacuzzi la costa sjd

No image available

$17,360
$59
79%
111$15✅✅❌Y / Y⭐️ 5 (220)
Costa Azul Beach Surf Paradise

No image available

$25,920
$97
71%
111$79✅❌✅Y / N⭐️ 5 (33)
Studio Apartment Jardín Palmas No 2

No image available

$10,299
$42
67%
112$0❌❌❌N / N⭐️ 5 (252)
Beach Front Resort Mykonos

No image available

$50,514
$158
86%
112$65✅✅❌Y / Y⭐️ 4.5 (46)
Estancias playa Costa Azul Surf

No image available

$10,632
$48
56%
112$36❌❌✅N / N⭐️ 4.5 (62)
Casita Costa Azul/ vista al mar.

No image available

$14,300
$51
71%
112$36❌❌✅N / N⭐️ 4.5 (101)
Terrazas Costa Azul

No image available

$11,592
$50
59%
112$36❌❌✅N / N⭐️ 4.5 (38)
Lovely La Jolla Costa Azule Condo

No image available

$17,254
$75
60%
112$52✅❌❌Y / Y⭐️ 5 (93)
Ocean front Costa Azul 1 bedroom condo

No image available

$46,274
$135
91%
113$100✅❌❌Y / Y⭐️ 5 (26)
Amazing 1br condo surf & sunset Dream views

No image available

$40,605
$176
62%
112$51✅✅❌Y / Y⭐️ 5 (8)
modern condo near costa Azul beach & DT san jose

No image available

$27,745
$85
87%
112$48✅❌❌N / Y⭐️ 5 (69)
Amazing condo near Costa Azul beach

No image available

$25,943
$74
94%
112$60✅❌❌N / Y⭐️ 5 (87)
Beachfront, Costa Azul, Mira Vista, Best View

No image available

$57,651
$213
72%
113$150✅❌❌Y / Y⭐️ 5 (24)
Mykonos Beach Front Condo

No image available

$62,566
$239
71%
11.54$75✅✅❌Y / Y⭐️ 5 (35)
Beachfront Condo w/ Pool VIVA 14

No image available

$37,756
$126
81%
112$60✅❌❌Y / Y⭐️ 5 (17)
♥️ROMANTIC BEACH GETAWAY☀️THE PERFECT LOCATION⭐️

No image available

$17,775
$76
59%
111$95✅✅❌Y / Y⭐️ 5 (370)
Beautiful Remodeled Beach condo San Jose del Cabo

No image available

$53,241
$168
86%
113$75✅❌❌Y / Y⭐️ 5 (56)
Beach front gorgeous one bedroom apartment

No image available

$40,569
$163
67%
112$45✅❌❌Y / Y⭐️ 4.8 (226)
Lovely 1 bedroom unit with pool

No image available

$20,245
$66
82%
111$25✅❌❌Y / Y⭐️ 5 (29)
Charming Retreat: 1-Bedroom Condo in Historic SJD

No image available

$20,822
$70
75%
111$70✅✅❌Y / Y⭐️ 4.5 (36)
Mykonos Beach Resort - Grd Floor End Unit

No image available

$40,020
$165
66%
114$75✅✅❌Y / Y⭐️ 5 (61)
Scenic 1BR Suite in Coral Baja! (Sleeps 4)

No image available

$30,541
$144
54%
111$99✅❌❌Y / Y⭐️ 0 (0)
Cabo best deal per night or week!

No image available

$21,365
$70
82%
111$25✅❌❌Y / Y⭐️ 5 (237)
Coastal Designer Villa Near All

No image available

$27,901
$119
63%
113$35✅✅❌Y / Y⭐️ 4.5 (23)
Depa Wapo

No image available

$18,830
$66
77%
113$42✅❌✅Y / Y⭐️ 4.5 (51)

Return Metrics

197.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,145$40,291$60,436$80,582$100,728$201,456$604,369
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$27,999$27,999$27,999$27,999$27,999$27,999$27,999
Down Payment$7,000$7,000$7,000$7,000$7,000$7,000$7,000
Property Appreciation$700$1,414$2,142$2,885$3,642$7,664$28,397
Total Return$55,845$76,705$97,579$118,467$139,371$244,121$667,766

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

197.99%

Cap Rate

62.64%

Return on Investment

209.71%

property-location

3356 Bahía de Palmas San José del Cabo, Baja California Sur, 23405

1 bed • 1 bath • 1 guests

1063

Airbnb Investor Score

$20,145

Annual Profit

62.6%

Cap Rate

198.0%

Cash on Cash

$32,675

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $85/night at 65% occupancy ($20,179.73). Airbtics projects $126/night at 71% occupancy ($32,674).

Top 51% of comparables

Top 41% 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.

$32,784

Avg annual revenue

71%

Avg occupancy rate

$126

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

$10k

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$20,146

Profit

Revenue

$32,675

Operating Expenses

$10,750

Operating Income

$21,925

Mortgage & Taxes

$1,779

Profit (Cash Flow)

$20,146

$10,175

Cash Investment

Down Payment

$7,000

Renos & Furnishing

$2,125

Closing Costs

$1,050

Total

$10,175

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

197.99%

Cap Rate

62.64%

Profit (Cummulative)

$20,146

$28,000

$2,125

$700

$0

Total Gain

$21,339