property-location

Aldea Zama Quintana Roo

2 bed • 2.5 bath • 6 guests

Purchase Price

$19,217

Annual Revenue

Median of 25 comps selected by Bjorn, creator of this analysis.

Avg Daily Rate
$133
Occupancy
40%

$0k

$20k

$45k

$65k

Sign up to see the data on 50 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-$5,612

Profit

Revenue

$19,217

Operating Expenses

$12,172

Operating Income

$7,045

Mortgage & Taxes

$12,657

Profit (Cash Flow)

-$5,612

$60,583

Cash Investment

Down Payment

$49,800

Renos & Furnishing

$3,313

Closing Costs

$7,470

Total

$60,583

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-9.26%

Cap Rate

2.82%

Profit (Cummulative)

-$5,612

$3,508

$3,313

$4,980

$577

Total Gain

$3,453

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.