BNBCalc Short Term Rental Investment Analysis 464 Triunfo, Puerto Escondido, Oax., 70839

3 bed • 2 bath • 6 guests • $100,000

BNB

Calc

Annual Revenue

$48,928

Profit (Cash Flow)

$31,795

Cap Rate

36.9%

Annual Revenue

$48,928

AirDNA projects $133/night at 59% occupancy ($28,660). Airbtics projects $183/night at 54% occupancy ($36,093). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $197 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,705	$29,505	$49,486	$93,670
Occupancy	39%	52%	68%	82%
Nightly Rate	$116	$153	$197	$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa en Condominio Horizontal	$31,886	$132	66%	3	4	2	$0	✅	❌	✅	Y / N	⭐️ 4.8 (110)
Modern Home Steps from the Beach	$40,447	$253	43%	3	4	1	$42	✅	❌	✅	N / Y	⭐️ 4.7 (7)
Villa Mariana	$49,247	$156	86%	3	4	2	$18	✅	❌	❌	N / N	⭐️ 4.7 (64)
Casa Colibri	$32,026	$151	57%	3	3	1	$20	✅	❌	❌	N / N	⭐️ 4.7 (18)
Casa Bella Vista	$38,643	$190	55%	3	4	1	$36	❌	❌	✅	Y / Y	⭐️ 5 (44)
Casa Cerca Playa x día semana, mes con 3 recámaras	$20,291	$88	63%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.6 (55)
CASA VICTORIA	$50,198	$243	56%	3	4	2	$30	✅	❌	❌	N / N	⭐️ 4.5 (53)
CASA TAO, para 9 personas, cerca de CARRIZALILLO	$47,808	$332	39%	3	4	1	$24	✅	❌	✅	N / N	⭐️ 4.8 (29)
House in Villas Del Coro	$33,338	$159	57%	3	3	2	$15	✅	❌	❌	N / N	⭐️ 4.6 (80)
Casa Coral, walk everywhere!	$26,507	$87	82%	3	3	3	$33	❌	❌	✅	N / N	⭐️ 4.2 (168)
THE RASTA HOUSE, A CLASSIC IN TOWN	$34,918	$120	78%	3	4	3	$55	✅	❌	✅	Y / N	⭐️ 4.7 (208)
3bd/3bth House with AC, Pool and Starlink WiFi	$51,058	$150	93%	3	3	2	$0	✅	❌	✅	N / Y	⭐️ 4.9 (127)
La Casa Azul Puerto Escondido	$13,948	$103	37%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (9)
Casa en fraccionamiento privado de 6 casas.	$38,063	$170	61%	3	3	2	$10	✅	❌	❌	N / N	⭐️ 4.8 (136)
Casa Baacanda, Bacocho,Puerto Escondido	$47,735	$135	96%	3	2	1	$12	✅	❌	✅	N / Y	⭐️ 4.6 (56)
Casa Maya in the best place of Puerto Escondido	$44,721	$178	68%	3	2	1	$30	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Sweet apartment	$12,615	$93	35%	3	2	3	$18	❌	❌	❌	N / N	⭐️ 3.8 (14)
casa palmas descanso alberca y palapa	$33,819	$308	30%	3	3	3	$0	✅	❌	❌	Y / N	⭐️ 4 (2)
Casa de 3 recámaras en Bacocho	$25,994	$93	75%	3	2	3	$30	❌	❌	✅	N / Y	⭐️ 4.5 (24)
C. Marytan, amplio espacio cerca de Carrizalillo.	$29,119	$102	78%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (39)
cómoda casa, zona residencial de puerto escondido	$9,223	$70	36%	3	2	1	$0	✅	❌	❌	N / N	⭐️ 4.2 (58)
Casa Ceiba	$24,376	$180	37%	3	3	2	$0	❌	❌	✅	N / N	⭐️ 0 (4)
Casa Convai	$13,725	$75	50%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 4.6 (9)
Casa María Elena	$32,102	$179	49%	3	2	2	$0	✅	❌	❌	N / N	⭐️ 5 (13)
Beach house	$68,887	$361	52%	3	4	3	$60	✅	❌	❌	N / Y	⭐️ 4.6 (5)
Casa 1 Playa Coral Alberca Compartida	$28,640	$169	45%	3	2	2	$48	✅	❌	❌	N / N	⭐️ 5 (13)
Espacio azul a 4 min de la playa	$20,707	$136	41%	3	2	1	$15	✅	❌	✅	Y / Y	⭐️ 4.2 (8)
hermosa casa para vacacionar	$12,298	$84	40%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (3)
Casa Conti Espinal 21	$75,226	$221	93%	3	4	3	$0	✅	❌	❌	Y / N	⭐️ 0 (10)
Departamento en Rinconada	$20,624	$115	49%	3	3	2	$0	❌	❌	❌	N / N	⭐️ 5 (14)
casa verde a 5 minutos de playa carrizalillo	$44,580	$174	70%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (14)
Casa Tlacochauaya	$25,998	$148	48%	3	3	7	$10	✅	❌	✅	Y / N	⭐️ 4.5 (7)
Casa 28. (nueva) 3 habitaciones y alberca.	$29,528	$151	53%	3	3	1	$30	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
El espacio ideal para tu familia	$31,112	$145	58%	3	2	2	$12	❌	❌	✅	N / Y	⭐️ 4.5 (13)
Casa Las Palmas Puerto Escondido	$25,471	$174	40%	3	3	1	$0	✅	❌	❌	Y / N	⭐️ 5 (1)
hermosa casa para vacacionar	$31,261	$117	73%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)

Return Metrics

116.67% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,794	$63,589	$95,383	$127,178	$158,973	$317,946	$953,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$2,000	$4,040	$6,120	$8,243	$10,408	$21,899	$81,136
Total Return	$133,794	$167,629	$201,504	$235,421	$269,381	$439,845	$1,134,975

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

116.67%

Cap Rate

36.87%

Return on Investment

129.18%

464 Triunfo Puerto Escondido, Oaxaca, 70839

3 bed • 2 bath • 6 guests

Purchase Price

613

Airbnb Investor Score

$31,794

Annual Profit

36.9%

Cap Rate

116.7%

Cash on Cash

$48,928

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $133/night at 59% occupancy.Projected nightly rate is $183/night at 54% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$32,407

Avg annual revenue

54%

Avg occupancy rate

$183

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

$30k

$50k

$75k

$31,795

Profit

Revenue

$48,928

Operating Expenses

$12,050

Operating Income

$36,878

Mortgage & Taxes

$5,083

Profit (Cash Flow)

$31,795

$27,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,250

Closing Costs

$3,000

Total

$27,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

116.67%

Cap Rate

36.87%

Return on Investment

129.18%