Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 35 Carr. Mérida - Progreso 6, Mérida, Yuc., 97208

2 bed • 2.5 bath • 4 guests • $300,000

BNB

Calc

Annual Revenue

$13,558

Profit (Cash Flow)

-$10,912

Cash on Cash Return

-14.7%

Cap Rate

1.4%

Annual Revenue

$13,558

AirDNA projects $53/night at 64% occupancy ($12,389). Airbtics projects $58/night at 64% occupancy ($13,557). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $58 rate per night.

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

Percentiles25%50%75%90%
Revenue$9,013$13,206$21,620$28,163
Occupancy52%65%82%90%
Nightly Rate$46$54$70$83

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
$8,514
$42
53%
222$24❌❌❌N / Y⭐️ 4.5 (36)
$6,656
$19
90%
211$18✅❌❌N / N⭐️ 4.5 (64)
$15,762
$68
61%
231$24✅❌✅Y / Y⭐️ 4.9 (41)
$10,279
$38
68%
211$21❌❌✅N / Y⭐️ 5 (113)
$17,192
$52
87%
222$33✅❌✅N / Y⭐️ 5 (131)
$9,088
$38
63%
212$27❌❌❌Y / Y⭐️ 5 (188)
$8,729
$53
45%
21.52$0✅❌✅N / Y⭐️ 5 (31)
$13,255
$97
35%
232$36✅❌✅N / Y⭐️ 5 (23)
$17,481
$72
65%
222$24✅❌✅N / N⭐️ 5 (81)
$18,576
$61
80%
232$24✅❌❌Y / Y⭐️ 5 (112)
$39,094
$129
82%
233$25✅❌✅Y / Y⭐️ 5 (20)
$11,057
$53
57%
222$0✅❌✅N / Y⭐️ 5 (16)
$7,017
$50
30%
231$73✅✅✅N / N⭐️ 5 (15)
$21,609
$67
87%
21.53$36✅❌✅Y / Y⭐️ 5 (56)
$7,817
$24
89%
221$0✅❌❌N / N⭐️ 4.5 (47)
$17,891
$52
94%
22.53$0✅❌❌N / N⭐️ 5 (54)
$11,572
$62
51%
222$0❌❌❌N / N⭐️ 4.5 (8)
$5,723
$35
43%
222$18❌❌❌Y / Y⭐️ 5 (4)
$16,401
$54
75%
22.52$60✅❌✅Y / Y⭐️ 5 (44)
$17,993
$70
68%
22.51$30✅❌❌Y / Y⭐️ 5 (45)
$13,344
$66
53%
22.52$30❌❌❌Y / Y⭐️ 5 (37)
$11,107
$60
47%
232$31✅❌❌N / Y⭐️ 5 (13)
$8,827
$36
67%
21.52$0❌❌❌N / N⭐️ 4 (5)
$14,402
$52
75%
222$18✅❌✅N / Y⭐️ 4 (10)
$7,830
$23
93%
211$0✅❌❌N / N⭐️ 4 (38)
$12,979
$72
47%
222$36❌❌❌Y / Y⭐️ 5 (39)
$9,311
$48
53%
211$0✅❌❌N / N⭐️ 5 (14)
$20,440
$83
66%
224$45✅❌❌Y / Y⭐️ 5 (23)
$5,275
$18
72%
214$18❌❌❌N / N⭐️ 4.5 (4)
$21,702
$91
64%
222$45✅❌❌Y / Y⭐️ 5 (8)
$18,285
$52
94%
22.52$30✅❌✅Y / Y⭐️ 5 (58)
$21,911
$71
83%
22.52$24❌❌✅Y / Y⭐️ 5 (103)
$18,465
$55
87%
22.52$36✅❌✅Y / Y⭐️ 5 (77)
$15,939
$67
65%
233$0❌❌❌Y / Y⭐️ 5 (10)
$18,374
$54
91%
222$27✅❌✅N / N⭐️ 4.5 (21)
$7,345
$28
71%
211$15✅❌❌N / N⭐️ 4.4 (16)
$10,763
$52
52%
221$45❌❌✅Y / N⭐️ 5 (45)
$14,549
$75
53%
222$0✅❌✅Y / N⭐️ 5 (15)

Return Metrics

-14.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,912-$21,824-$32,736-$43,649-$54,561-$109,123-$327,369
Revenue Appreciation$271$547$829$1,117$1,411$2,969$11,000
Home Equity$239,999$239,999$239,999$239,999$239,999$239,999$239,999
Down Payment$60,000$60,000$60,000$60,000$60,000$60,000$60,000
Property Appreciation$6,000$12,120$18,362$24,729$31,224$65,698$243,408
Total Return$295,358$290,843$286,455$282,197$278,073$259,544$227,038

Property Appreciation:

2%

Revenue Appreciation:

2%

Cash on Cash Return

-14.71%

Cap Rate

1.44%

Return on Investment

-0.57%

property-location

35 Carr. Mérida - Progreso 309 Mérida, Yucatán, 97208

2 bed • 2.5 bath • 4 guests

-59

Airbnb Investor Score

-$10,912

Annual Profit

1.4%

Cap Rate

-14.7%

Cash on Cash

$13,558

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $53/night at 64% occupancy ($12,389.07). Airbtics projects $58/night at 64% occupancy ($13,557).

Top 56% 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.

$13,688

Avg annual revenue

64%

Avg occupancy rate

$58

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

$15k

$30k

$40k

Sign up to see the data on 40 all comparables

-$10,912

Profit

Revenue

$13,558

Operating Expenses

$9,221

Operating Income

$4,337

Mortgage & Taxes

$15,250

Profit (Cash Flow)

-$10,912

$72,313

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$3,313

Closing Costs

$9,000

Total

$72,313

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

2%

Cash on Cash Return

-14.71%

Cap Rate

1.44%