BNBCalc Short Term Rental Investment Analysis Av Tecamachalco 31, Reforma Social, Mexico City, CDMX, Mexico

1 bed • 2 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$17,897

Profit (Cash Flow)

$7,329

Cap Rate

4.2%

Annual Revenue

$17,897

AirDNA projects $60/night at 75% occupancy ($16,435). Airbtics projects $70/night at 70% occupancy ($17,896). Airbtics predicts this property will perform in the 49% revenue percentile

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

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

Percentiles	25%	50%	75%	90%
Revenue	$11,266	$17,120	$24,889	$32,997
Occupancy	57%	73%	87%	94%
Nightly Rate	$53	$63	$76	$93

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Espectacular loft PH zona Polanco B	$14,479	$43	92%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (705)
LOFT PH. ZONA POLANCO/LOMAS "PH02-A"	$12,752	$52	67%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (393)
Espectacular loft PH zona Polanco D	$14,449	$42	94%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (684)
LOFT PH. ZONA POLANCO/LOMAS "PH02-C"	$11,530	$50	63%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (402)
Moderno Loft con amenities entre Polanco y Lomas.	$17,714	$46	96%	1	1	2	$36	✅	✅	❌	Y / Y	⭐️ 5 (94)
Moderno Loft con amenidades entre Polanco y Lomas	$19,066	$53	94%	1	2	2	$36	✅	✅	❌	Y / Y	⭐️ 5 (96)
Urban Loft Polanco/Lomas w/Pool	$22,437	$74	79%	1	1	1	$54	✅	❌	✅	Y / Y	⭐️ 5 (63)
Loft en Polanco,alojamiento entero,excelente área	$12,796	$46	76%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (77)
Loft de diseño cerca de Polanco, Palmas y Reforma	$22,760	$64	96%	1	1	3	$30	✅	❌	❌	Y / Y	⭐️ 5 (353)
Lovely Loft next to Polanco Pool&Sauna&Jacuzzi&Gym	$26,150	$92	75%	1	1	2	$27	✅	✅	✅	N / Y	⭐️ 5 (188)
Hermoso loft en zona Polanco/Lomas "PH01-D"	$10,277	$54	52%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (550)
LOFT ZONA POLANCO/LOMAS SP02-D	$11,265	$57	54%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (110)
Modern Loft for 2. Between Polanco and Lomas area.	$21,104	$62	93%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (342)
LOFT PH. ZONA POLANCO/LOMAS "PH01-C"	$8,236	$50	45%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (282)
Lovely loft Mexico City -Polanco	$13,780	$57	64%	1	1	2	$23	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Comfortable Loft, Polanco.	$10,296	$45	60%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
LOFT ZONA POLANCO/LOMAS "SP02-C"	$9,128	$58	43%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (245)
LOFT ZONA POLANCO/LOMAS "SP02-B	$11,162	$61	50%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (199)
Polanco-Lomas, Con A.C, Cerca CityBanamex, 150MBPS	$17,422	$56	85%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (300)
Nuevo, moderno y cómodo loft amueblado	$38,509	$104	99%	1	2	1	$30	❌	✅	❌	Y / Y	⭐️ 5 (1)
San Isidro Loft	$17,566	$55	86%	1	1	2	$30	✅	❌	❌	N / Y	⭐️ 5 (122)
Moderno loft c/amenities y aire acondicionado	$16,704	$45	93%	1	1	2	$36	✅	❌	❌	Y / Y	⭐️ 5 (44)
Loft en Polanco-Lomas para Ejecutivos y Parejas	$12,516	$66	47%	1	1	3	$42	✅	✅	❌	Y / Y	⭐️ 4.5 (66)
Acogedor y lindo apartamento, excelente ubicacion	$12,353	$75	45%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Lar Chipe - Loft de lujo.	$14,121	$80	47%	1	1.5	2	$27	✅	❌	❌	Y / Y	⭐️ 5 (6)
“Moderno departamento en el Corazón de la Ciudad”	$20,001	$56	96%	1	1	2	$27	✅	❌	❌	Y / Y	⭐️ 5 (112)
Increíble Depa en Palmas . A metros de Polanco 2px	$24,917	$77	87%	1	1	2	$24	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Stylish Loft in Reforma Social, Walking Distance to Polanco	$12,161	$105	30%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (134)
Cozy 1br in the Heart of Polanco, Walk Everywhere!	$14,546	$58	65%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Great ! Full Luxury 100 mts Apartment in Polanco	$26,054	$82	84%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4 (3)
Modern apartment Lomas Chapultepec	$20,072	$76	71%	1	2	2	$30	❌	✅	❌	Y / Y	⭐️ 5 (37)
A lovely modern loft @ Polanco-Lomas !	$16,717	$66	68%	1	1	6	$30	❌	❌	✅	Y / Y	⭐️ 4.1 (10)
Private Loft in PALMAS-POLANCO. Great Location.	$21,886	$67	89%	1	1	3	$9	✅	❌	❌	Y / N	⭐️ 5 (56)
LOFT PH. ZONA POLANCO/LOMAS "PH01-B"	$15,693	$67	64%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (358)
Modern charming loft w/terrace @Lomas !	$21,395	$75	77%	1	1	29	$30	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cozy 1BR Loft Near Polanco	$20,194	$66	82%	1	1	5	$42	❌	✅	❌	Y / Y	⭐️ 5 (12)
Classy Loft near Polanco w/ balcony	$35,257	$157	61%	1	1	2	$20	❌	✅	✅	Y / Y	⭐️ 4 (3)
Incredible Apartment with Pool	$23,498	$82	76%	1	1.5	365	$36	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
VH \| Apartment near Polanco Pool + gym \| 51	$18,654	$86	58%	1	1	2	$33	✅	❌	✅	N / Y	⭐️ 4.5 (7)

Return Metrics

88.83% 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)	$7,329	$14,658	$21,987	$29,316	$36,645	$73,291	$219,875
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	$4,000	$8,080	$12,241	$16,486	$20,816	$43,798	$162,272
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.83%

Cap Rate

4.16%

Return on Investment

137.32%

31 Av Tecamachalco Ciudad de México, Ciudad de México, 11650

1 bed • 2 bath • 4 guests

Purchase Price

274

Airbnb Investor Score

$7,329

Annual Profit

4.2%

Cap Rate

88.8%

Cash on Cash

$17,897

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $60/night at 75% occupancy.Projected nightly rate is $70/night at 70% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$17,782

Avg annual revenue

70%

Avg occupancy rate

$70

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

$40k

$7,329

Profit

Revenue

$17,897

Operating Expenses

$9,568

Operating Income

$8,329

Mortgage & Taxes

$1,000

Profit (Cash Flow)

$7,329

$2,250

Cash Investment

Down Payment

Renos & Furnishing

$2,250

Total

$2,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

88.83%

Cap Rate

4.16%

Return on Investment

137.32%