BNBCalc Short Term Rental Investment Analysis 640 C. 90 B, Mérida, Yuc.,

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$17,948

Profit (Cash Flow)

$8,376

Cap Rate

Infinity%

Annual Revenue

$17,948

AirDNA projects $56/night at 61% occupancy ($12,476). Airbtics projects $78/night at 63% occupancy ($17,948). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,372	$17,799	$26,329	$38,541
Occupancy	48%	63%	76%	94%
Nightly Rate	$58	$76	$93	$110

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Residencia en Mérida	$13,505	$82	45%	2	3	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Oasis vacacional y luminosa, cercano al aeropuerto	$17,203	$79	57%	2	2.5	2	$30	✅	❌	✅	N / N	⭐️ 5 (71)
Casa Ek Balam	$17,996	$149	33%	2	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
Casa Palomita	$14,450	$51	75%	2	2	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (68)
Casa Azul Elegante ¡A 6 minutos del aeropuerto !	$10,133	$40	68%	2	1	2	$11	❌	❌	❌	Y / N	⭐️ 5 (64)
Casa Colibrí	$37,632	$106	97%	2	2	2	$0	✅	❌	❌	N / N	⭐️ 5 (140)
Casa Yaxkin \| 5 min drive to Santa Lucía and ADO	$17,259	$81	56%	2	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (63)
Casa viajera, de oferta!	$23,190	$64	97%	2	1	1	$15	✅	❌	❌	N / N	⭐️ 4.5 (222)
"Casa Lupita"	$10,903	$37	79%	2	1	2	$10	❌	❌	❌	Y / N	⭐️ 5 (56)
Modern Oasis in the heart of the city	$24,581	$92	73%	2	2	3	$0	✅	❌	❌	N / Y	⭐️ 5 (12)
"CASA CE" HERMOSA CASA EN EL CENTRO DE LA CIUDAD	$23,794	$94	67%	2	2	3	$45	✅	❌	❌	Y / Y	⭐️ 5 (108)
Casa Cheech - a downtown gem	$15,219	$47	81%	2	1	2	$48	✅	❌	❌	Y / N	⭐️ 4.5 (69)
Nueva! Casa Polifemo	$10,043	$56	49%	2	3	3	$0	✅	❌	✅	N / N	⭐️ 4.7 (61)
Casa Geco great location	$25,916	$70	98%	2	1.5	2	$60	✅	❌	❌	N / Y	⭐️ 5 (49)
Casa Tranquila - Charming 2-Bedroom House	$12,815	$66	52%	2	2	2	$24	✅	❌	✅	Y / Y	⭐️ 5 (37)
Casa Turix - Oasis tranquilo en el centro	$14,103	$76	49%	2	3	2	$33	✅	❌	✅	N / Y	⭐️ 4.8 (57)
Casa Totumo, Ermita Santa Isabel, Mérida	$16,709	$71	63%	2	3	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (30)
Cozy "Casa Lucero" in Centro, Merida - 2BR	$19,485	$83	62%	2	2	2	$45	✅	❌	❌	Y / Y	⭐️ 5 (27)
Casa Luna House Downtown Mérida	$13,117	$77	45%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.5 (185)
Charming House w/Pool	$25,999	$110	64%	2	3	2	$48	✅	❌	❌	Y / Y	⭐️ 5 (20)
Casa Tunich en el Centro de Mérida con Alberca	$12,574	$44	76%	2	1	3	$30	✅	❌	❌	N / Y	⭐️ 4.5 (77)
Pink Mid Century Gem With Pool! Casa Hale House	$16,693	$63	71%	2	2	5	$30	✅	❌	❌	Y / Y	⭐️ 5 (15)
Casa Ki’ichkelem Barrio Mágico de la Ermita	$18,041	$70	69%	2	2	3	$30	✅	❌	❌	N / Y	⭐️ 4.5 (14)
Casa Esperanza	$5,350	$35	40%	2	1	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (35)
Casa zapote	$5,811	$103	14%	2	2	1	$18	✅	❌	❌	N / N	⭐️ 0 (2)
Maria Dolores´s House San Sebastian Neighborhood	$14,561	$117	33%	2	1.5	2	$48	✅	❌	❌	Y / Y	⭐️ 5 (29)
Casa Ik. A 5 min del aeropuerto, 8 min del Centro	$17,847	$53	92%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
La casa de la abuela	$18,502	$84	59%	2	3	2	$30	✅	❌	✅	Y / Y	⭐️ 5 (22)
Villa Ceiba, privacidad descanso.	$18,700	$67	75%	2	2	3	$30	✅	❌	✅	N / Y	⭐️ 4.3 (7)
Modern Atmosphere, 2BR in Centro.	$17,106	$82	56%	2	3	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (20)
Authentic Yucatecan Living	$26,834	$78	94%	2	2	2	$0	✅	❌	✅	N / Y	⭐️ 4.5 (26)
En Renta “Casa Luna”	$8,639	$59	40%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (6)
Casa Península, c/cancha Petanca	$33,699	$93	99%	2	2	3	$0	✅	❌	❌	N / Y	⭐️ 5 (21)
Casa 72 - Modern Living in the Historic Centro	$22,950	$110	57%	2	2	8	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
La Casa Rosa: a serene hideaway	$16,147	$52	83%	2	1	2	$45	✅	❌	❌	Y / N	⭐️ 5 (11)
Casa Simona in Santa Lucia	$26,436	$150	47%	2	2	3	$53	✅	❌	❌	Y / Y	⭐️ 5 (6)
Alojamiento Estelar barrio La Ermita Casa Cometa	$5,379	$70	21%	2	2	1	$35	❌	❌	❌	N / Y	⭐️ 5 (4)
Casa Cocuy, San Sebastian, centro	$9,094	$35	71%	2	1	4	$20	✅	❌	✅	Y / Y	⭐️ 4.5 (103)
CASA COPAL. Merida Mistico	$15,305	$102	41%	2	2	1	$0	✅	❌	❌	N / N	⭐️ 3 (2)
Casita de Artemis	$43,945	$138	87%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)

Return Metrics

257.73% 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)	$8,376	$16,752	$25,128	$33,504	$41,881	$83,762	$251,287
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,376	$16,752	$25,128	$33,504	$41,881	$83,762	$251,287

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

257.73%

Cap Rate

∞%

Return on Investment

257.73%

640 C. 90 B Mérida, Yucatán

2 bed • 2 bath • 5 guests

Purchase Price

Infinity

Airbnb Investor Score

$8,376

Annual Profit

Infinity%

Cap Rate

257.7%

Cash on Cash

$17,948

Annual Revenue

BNBCalc predicts this property will get $78 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$17,941

Avg annual revenue

63%

Avg occupancy rate

$78

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

$20k

$30k

$45k

$8,376

Profit

Revenue

$17,948

Operating Expenses

$9,572

Operating Income

$8,376

Mortgage & Taxes

Profit (Cash Flow)

$8,376

$3,250

Cash Investment

Down Payment

Renos & Furnishing

$3,250

Closing Costs

Total

$3,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

257.73%

Cap Rate

∞%

Return on Investment

257.73%