3356 Bahía de Palmas San José del Cabo, Baja California Sur, 23405
1 bed • 1 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%