Belize City - San Pedro Ferry
3 bed β’ 2.5 bath β’ 8 guests
Airbnb Investor Score
$59,871
Annual Profit
15.3%
Cap Rate
41.4%
Cash on Cash
$115,198
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $306/night at 49% occupancy ($54,764.68). Airbtics projects $274/night at 64% occupancy ($64,049).
Top 26% 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.
$63,879
Avg annual revenue
64%
Avg occupancy rate
$274
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$115k
$170k
Sign up to see the data on 40 all comparables
$59,871
Profit
Revenue
$115,198
Operating Expenses
$23,328
Operating Income
$91,870
Mortgage & Taxes
$31,999
Profit (Cash Flow)
$59,871
$144,470
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$6,470
Closing Costs
$18,000
Total
$144,470
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.44%
Cap Rate
15.31%