77760 Aldea Zama Tulum, Quintana Roo, 77760
1 bed • 1 bath • 4 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%