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

3 bed • 2.5 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$46,532

Profit (Cash Flow)

$24,507

Cap Rate

17.3%

Annual Revenue

$46,532

AirDNA projects $172/night at 57% occupancy ($35,808). Airbtics projects $175/night at 55% occupancy ($35,154). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 70% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,475	$29,988	$47,070	$93,656
Occupancy	40%	54%	70%	82%
Nightly Rate	$105	$150	$182	$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 Baacanda, Bacocho,Puerto Escondido	$47,735	$135	96%	3	2	1	$12	✅	❌	✅	N / Y	⭐️ 4.6 (56)
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 Maya in the best place of Puerto Escondido	$44,721	$178	68%	3	2	1	$30	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Casa Cerca Playa x día semana, mes con 3 recámaras	$20,291	$88	63%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.6 (55)
Sweet apartment	$12,615	$93	35%	3	2	3	$18	❌	❌	❌	N / N	⭐️ 3.8 (14)
CASA VICTORIA	$50,198	$243	56%	3	4	2	$30	✅	❌	❌	N / N	⭐️ 4.5 (53)
Casa de 3 recámaras en Bacocho	$25,994	$93	75%	3	2	3	$30	❌	❌	✅	N / Y	⭐️ 4.5 (24)
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)
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 en fraccionamiento privado de 6 casas.	$38,063	$170	61%	3	3	2	$10	✅	❌	❌	N / N	⭐️ 4.8 (136)
Casa María Elena	$32,102	$179	49%	3	2	2	$0	✅	❌	❌	N / N	⭐️ 5 (13)
casa palmas descanso alberca y palapa	$33,819	$308	30%	3	3	3	$0	✅	❌	❌	Y / N	⭐️ 4 (2)
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)
El espacio ideal para tu familia	$31,112	$145	58%	3	2	2	$12	❌	❌	✅	N / Y	⭐️ 4.5 (13)
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)
hermosa casa para vacacionar	$31,261	$117	73%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Beach house	$68,887	$361	52%	3	4	3	$60	✅	❌	❌	N / Y	⭐️ 4.6 (5)
casa bonita wifi alberca	$27,911	$93	82%	3	2	3	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
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 YAUTEPEC, Walk Everywhere!!! Fast Wifi !!!	$20,868	$106	53%	3	2	3	$17	❌	❌	✅	N / N	⭐️ 4.3 (66)
Casa 28. (nueva) 3 habitaciones y alberca.	$29,528	$151	53%	3	3	1	$30	✅	❌	❌	Y / Y	⭐️ 4.8 (32)

Return Metrics

48.7% 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)	$24,507	$49,014	$73,521	$98,028	$122,535	$245,071	$735,214
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$4,000	$8,080	$12,241	$16,486	$20,816	$43,798	$162,272
Total Return	$228,507	$257,094	$285,763	$314,515	$343,351	$488,870	$1,097,486

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.7%

Cap Rate

17.33%

Return on Investment

62.26%

464 Triunfo Puerto Escondido, Oaxaca, 70839

3 bed • 2.5 bath • 6 guests

Purchase Price

254

Airbnb Investor Score

$24,507

Annual Profit

17.3%

Cap Rate

48.7%

Cash on Cash

$46,532

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $172/night at 57% occupancy ($35,808.52). Airbtics projects $182/night at 55% occupancy ($35,154).

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.

$32,381

Avg annual revenue

55%

Avg occupancy rate

$175

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

$24,507

Profit

Revenue

$46,532

Operating Expenses

$11,859

Operating Income

$34,674

Mortgage & Taxes

$10,166

Profit (Cash Flow)

$24,507

$50,313

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,313

Closing Costs

$6,000

Total

$50,313

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.7%

Cap Rate

17.33%

Return on Investment

62.26%