BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Aldea Zama 77760, Tulum, Quintana Roo, Mexico

1 bed • 1 bath • 4 guests • $125,000

BNB

Calc

Annual Revenue

$14,522

Profit (Cash Flow)

-$1,130

Cap Rate

4.2%

Annual Revenue

$14,522

AirDNA projects $69/night at 51% occupancy ($12,852). Airbtics projects $64/night at 48% occupancy ($11,220). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56% occupancy rate, $71 rate per night.

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

Percentiles25%50%75%90%
Revenue$5,730$9,207$14,914$26,619
Occupancy38%49%56%67%
Nightly Rate$40$50$71$106

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
1 Br. | Great Location | Spacious | Rooftop Pool

No image available

$10,063
$62
43%
122$35✅❌✅Y / Y⭐️ 4.8 (14)
❤Phimai Penthouse-Private Pool/ Gym❤

No image available

$39,551
$201
53%
122$60✅❌❌N / Y⭐️ 4.5 (35)
Modern Aldea Zama Retreat with Private Plunge Pool

No image available

$17,855
$71
67%
123$66✅✅❌Y / Y⭐️ 4.8 (11)
Enjoy Sunsets at Fully Equipped Condo

No image available

$10,644
$36
76%
111$63✅❌❌N / Y⭐️ 4.8 (64)
Starlink Wifi Luxe Apt by Pool, Ground Floor

No image available

$7,174
$40
49%
112$0✅❌✅Y / Y⭐️ 4.5 (60)
Private Pool Beach Loft

No image available

$12,320
$62
53%
123$65✅❌✅N / Y⭐️ 4.8 (62)
Starlink Wifi Poolside Jungle Suite, Ground Floor

No image available

$5,504
$32
47%
112$0✅❌✅N / Y⭐️ 4.6 (102)
Brand New! Cute Romantic w/ Private Pool!

No image available

$11,421
$38
80%
112$45✅❌❌N / Y⭐️ 4.5 (38)
Awesome rooftop pool Incredible new condo to enjoy

No image available

$11,081
$65
46%
111$21✅❌✅N / Y⭐️ 4.8 (12)
Jungle retreat: Amazing view & Rooftop pool

No image available

$6,885
$32
58%
112$21✅❌❌N / Y⭐️ 4.9 (20)
One Bedroom Penthouse in the Jungle

No image available

$18,898
$96
48%
113$60✅✅❌Y / Y⭐️ 5 (62)
Designer Jungle Loft Beach Club Access

No image available

$16,562
$69
64%
112$46✅❌✅Y / Y⭐️ 5 (52)
Vista panoramica a la selva zama

No image available

$16,822
$79
56%
122$36✅❌❌N / Y⭐️ 4.4 (13)
Join the Tuluminati tribe: Modern & Cozy 1-BR Apt.

No image available

$14,152
$67
56%
124$35✅✅✅Y / Y⭐️ 3.5 (4)
Phimai 1 BR Condo + RoofTop Pool + A.Zama + Gym

No image available

$8,440
$40
56%
122$60✅❌❌Y / Y⭐️ 4.8 (27)
Cozy department in Tulum

No image available

$6,527
$31
56%
111$36✅❌✅N / Y⭐️ 4.7 (21)
Loft, gym, pool, internet zama

No image available

$7,108
$33
48%
112$78✅❌❌N / N⭐️ 4.7 (19)
Frida's Artsy Condo outdoor tub/ washer/ rooftop

No image available

$17,671
$71
68%
111$0✅✅❌Y / Y⭐️ 5 (22)
Romantic Jungle Getaway with Private Jacuzzi

No image available

$19,983
$105
52%
111$0✅❌❌N / Y⭐️ 4.8 (47)
Modern Studio in Tulum Jungle w/ Rooftop Pool!

No image available

$18,881
$91
56%
111$29✅❌✅N / Y⭐️ 3.6 (3)
1 bdroom Penthouse - private terrace - up to 4 pax

No image available

$7,085
$50
38%
122$54✅❌❌N / Y⭐️ 3.6 (3)
Find the way, find your self!

No image available

$8,294
$44
49%
113$25✅❌❌N / Y⭐️ 5 (7)
Giada Towers | Rooftop Pool, Gym & Cinema

No image available

$9,803
$30
82%
112$66✅❌❌N / Y⭐️ 5 (8)
Boho Style 1Br. | Sauna | Steam | Gym | Location+

No image available

$13,005
$60
57%
112$40✅❌✅Y / Y⭐️ 4.8 (4)
Departamento en Aldea Zamá

No image available

$6,453
$41
43%
111$0✅❌✅Y / Y⭐️ 4.5 (37)
Find the way, find yourself. Namaste!

No image available

$9,700
$46
56%
113$26✅❌❌N / Y⭐️ 5 (3)
1 Rea. | Rooftop Pool | BBQ | Hammocks

No image available

$13,170
$95
37%
112$29✅❌✅Y / Y⭐️ 5 (5)
Modern & Cozy loft in Aldea Zama

No image available

$8,692
$46
49%
112$42✅❌❌N / Y⭐️ 4.8 (18)
Swim-Up Lap Pool in Tulum

No image available

$6,080
$32
50%
112$73✅❌❌N / Y⭐️ 5 (3)
Maravilloso estudio a estrenar. Aldea Zama, Tulum

No image available

$5,475
$36
39%
113$39✅❌❌N / Y⭐️ 4.8 (16)
Ecochic Boho Style 1BR Condo, Poolside, Kitchen

No image available

$7,027
$40
48%
112$50✅❌✅Y / Y⭐️ 4.7 (12)
Nuevo Studio con cocina en Aldea Zamá | Tulum| GT

No image available

$10,323
$44
62%
111$66✅❌✅N / Y⭐️ 5 (1)
Lujo departamento 1 rec-gym-piscina-sala comedor

No image available

$5,942
$50
32%
111$25✅❌❌N / Y⭐️ 4.3 (30)

Return Metrics

-3.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,129-$2,259-$3,388-$4,518-$5,648-$11,296-$33,889
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$99,999$99,999$99,999$99,999$99,999$99,999$99,999
Down Payment$25,000$25,000$25,000$25,000$25,000$25,000$25,000
Property Appreciation$2,500$5,050$7,651$10,304$13,010$27,374$101,420
Total Return$126,370$127,790$129,262$130,785$132,361$141,077$192,530

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-3.65%

Cap Rate

4.17%

Return on Investment

10.14%

property-location

77760 Aldea Zama Tulum, Quintana Roo, 77760

1 bed • 1 bath • 4 guests

-5

Airbnb Investor Score

-$1,129

Annual Profit

4.2%

Cap Rate

-3.7%

Cash on Cash

$14,522

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $69/night at 51% occupancy ($12,852.93). Airbtics projects $64/night at 48% occupancy ($11,220).

Top 36% of comparables

Top 26% 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.

$11,145

Avg annual revenue

48%

Avg occupancy rate

$64

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

$0k

$15k

$25k

$40k

Sign up to see the data on 40 all comparables

-$1,130

Profit

Revenue

$14,522

Operating Expenses

$9,298

Operating Income

$5,224

Mortgage & Taxes

$6,354

Profit (Cash Flow)

-$1,130

$30,875

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$2,125

Closing Costs

$3,750

Total

$30,875

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

-3.65%

Cap Rate

4.17%

Profit (Cummulative)

-$1,130

$100,000

$2,125

$2,500

$0

Total Gain

$3,131