property-location

41 P.º del Mar Cancún, Quintana Roo

3 bed • 2 bath • 6 guests

Purchase Price

$20,042

Annual Revenue

Median of 25 comps selected by Andiani, creator of this analysis.

Avg Daily Rate
$102
Occupancy
54%

$0k

$20k

$40k

$60k

Amazing Caracol house. Cancun. NEW
$57,704
$265
65%
3362.51$44✅❌❌Yes / No❌⭐️ 5 (11)Profile
ℂ𝕒𝕤𝕒 𝔹𝕠𝕟𝕚𝕥𝕒•Calm Oasis• Private pool•3BR
$52,435
$197
70%
34623$63✅❌✅Yes / Yes✅⭐️ 5 (117)Profile
Pool view, parking, 24/7 security
$27,291
$91
73%
33623$72✅❌❌Yes / Yes❌⭐️ 4.76 (71)Profile
100Mb WiFi, 20 minutes from the airport
$27,204
$85
80%
32624$63✅❌❌Yes / No❌⭐️ 4.85 (33)Profile
Lagoon~Fast internet~24/7 security
$23,422
$90
65%
35624$82✅❌❌No / No❌⭐️ 4.64 (33)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,300/mo

Avg profit / month

-$629/mo

Best profit month

Jan -$150

-$7,552

Profit

Revenue

$20,042

Operating Expenses

$12,345

Operating Income

$7,697

Mortgage & Taxes

$15,250

Profit (Cash Flow)

-$7,552

$73,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$4,250

Closing Costs

$9,000

Total

$73,250

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-10.31%

Cap Rate

2.56%

Profit (Cummulative)

-$7,552

$4,226

$4,250

$6,000

$601

Total Gain

$3,275

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.