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 Belize City - San Pedro Ferry, , ,

3 bed β€’ 2.5 bath β€’ 8 guests β€’ $600,000

BNB

Calc

Annual Revenue

$115,198

Profit (Cash Flow)

$59,871

Cap Rate

15.3%

Annual Revenue

$115,198

AirDNA projects $306/night at 49% occupancy ($54,764). Airbtics projects $274/night at 64% occupancy ($64,049). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, $380 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,663$53,353$116,126$148,225
Occupancy54%63%83%88%
Nightly Rate$164$230$380$457

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
Weezie's Yellow Cottage with pool

No image available

$71,899
$201
97%
313$60βœ…βŒβŒN / Y⭐️ 5 (29)
Oceanfront 3 bed/3 ba Penthouse Velento#1 private

No image available

$122,930
$380
88%
331$90βœ…βŒβŒY / Y⭐️ 5 (68)
Oceanfront Penthouse 3 bed/3 ba Velento#3 private

No image available

$117,892
$382
84%
331$90βœ…βŒβŒY / Y⭐️ 5 (72)
Charming and Cozy 3 Bedroom Colonial House

No image available

$40,373
$141
78%
322$20❌❌❌Y / Y⭐️ 4.6 (74)
Casita Carinosa - Amanda's Place - Pool & Terrasse

No image available

$101,361
$389
71%
322$55βœ…βŒβœ…N / Y⭐️ 5 (49)
Cozy Riverview Villa Downtown Bze-Fully AC, Wi-fi

No image available

$35,631
$166
57%
321$50❌❌❌Y / Y⭐️ 5 (33)
Partial Ocean View Penthouse 3 bed/3 ba Velento #5

No image available

$66,651
$217
83%
331$90βœ…βŒβŒY / Y⭐️ 5 (71)
3 bed/3 bath Penthouse Velento #7 private dock/bea

No image available

$95,109
$329
78%
331$90βœ…βŒβŒY / Y⭐️ 5 (38)
Upscale 3 bedroom home in the heart of the island

No image available

$69,938
$298
63%
323$45❌❌❌Y / Y⭐️ 5 (48)
SeaView 3 Bed 3 Bath Apartment in Belize City

No image available

$58,634
$276
57%
33.51$45❌❌❌Y / Y⭐️ 4.5 (23)
Oceanfront, dock/pool/AC-Lauras Lookout-3 bed/2 ba

No image available

$61,861
$216
78%
321$90βœ…βŒβŒY / Y⭐️ 5 (104)
Oceanview/pool/Dock/AC-Barbaras Beach House-3 bed

No image available

$64,592
$194
90%
321$90βœ…βŒβŒY / Y⭐️ 5 (125)
Casa Belize Charming 3 Bedroom Home

No image available

$49,572
$188
71%
321$60❌❌❌Y / Y⭐️ 5 (51)
Caribbean Seaside Sunset Home

No image available

$167,932
$515
89%
322$40❌❌❌Y / Y⭐️ 5 (24)
La Tortuga Azul (The Blue Turtle)

No image available

$60,361
$266
62%
322$80βœ…βŒβŒN / Y⭐️ 5 (79)
Pura Vida's 3 Bed Ocean Front Villa, Pool & Dock

No image available

$101,630
$454
61%
322$75βœ…βŒβŒY / Y⭐️ 5 (13)
Private Pool Lake House! Minutes from Airport

No image available

$45,421
$170
73%
322$0βœ…βŒβŒY / Y⭐️ 5 (30)
FREE SHUTTLE!!!/ Caye Caulker Guest House 3

No image available

$17,742
$91
52%
312$53❌❌❌N / N⭐️ 4.5 (68)
Cozy House 3 min Belize Airport

No image available

$28,410
$142
54%
323$60❌❌❌Y / Y⭐️ 5 (14)
3 BR Caribbean Sunrise/Set, Pool

No image available

$130,186
$428
83%
322$40βœ…βŒβŒY / Y⭐️ 5 (16)
Horizon Del Mar3/airport/seaview

No image available

$20,293
$160
34%
321$40❌❌❌Y / Y⭐️ 4 (19)
Bonita's Black Pearl

No image available

$101,401
$412
67%
331$124βœ…βŒβŒN / N⭐️ 5 (4)
Unique Belize City Apartment - Casa Fabro Belize

No image available

$37,105
$118
84%
32.52$75βŒβŒβœ…Y / Y⭐️ 5 (143)
The Bottle Tree House (formerly Villa Almendra)

No image available

$35,951
$159
61%
322$100βŒβŒβœ…N / Y⭐️ 4.8 (60)
Home, 2 top floors sea front property

No image available

$68,760
$200
93%
33.54$144βœ…βœ…βŒY / Y⭐️ 5 (8)
Spacious 3 Bed 2 Bath Condo in Belize City

No image available

$32,940
$180
50%
323$0❌❌❌Y / Y⭐️ 4.5 (17)
Rusty Blue 3/2.5 Modern House by Airport Sleeps 14

No image available

$74,474
$271
72%
32.51$90❌❌❌Y / Y⭐️ 5 (12)
Spacious 3BR Oceanview | Balcony

No image available

$20,337
$126
43%
312$51❌❌❌N / N⭐️ 4 (18)
Bonita's Black Pearl

No image available

$75,780
$350
59%
332$100βœ…βŒβŒN / Y⭐️ 5 (54)
Private 3 Bed 2 Bath Home in Belize City

No image available

$37,892
$119
87%
322$0❌❌❌Y / Y⭐️ 5 (13)
hacienda de chateau

No image available

$65,815
$486
37%
33.52$0βœ…βŒβŒY / N⭐️ 0 (0)
3BR with fenced yard & amazing marina view

No image available

$16,854
$134
33%
32.52$64❌❌❌N / N⭐️ 4 (9)
Shipwreck Cove

No image available

$100,071
$434
63%
323$0βœ…βŒβŒN / Y⭐️ 5 (1)
Nona’s Place Belize City Upstairs Unit

No image available

$32,050
$254
34%
32.51$42❌❌❌Y / Y⭐️ 5 (14)
Luxurious 3-BR 2 Bath Apt in Trendy Neighborhood

No image available

$27,100
$129
56%
322$50❌❌❌Y / Y⭐️ 4.6 (24)
Pura Vida’s 3-Bedroom Ocean Front Villa

No image available

$103,362
$496
55%
322$75βœ…βŒβŒN / Y⭐️ 5 (2)
Seaview 3 Bed 2 Bath in Belize

No image available

$54,900
$250
60%
323$0❌❌❌Y / Y⭐️ 5 (4)
The Peaceful Palace, A Family Oasis.

No image available

$77,368
$243
87%
322$0❌❌❌Y / Y⭐️ 5 (2)

Return Metrics

41.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$59,871$119,742$179,613$239,484$299,355$598,710$1,796,131
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$479,999$479,999$479,999$479,999$479,999$479,999$479,999
Down Payment$120,000$120,000$120,000$120,000$120,000$120,000$120,000
Property Appreciation$18,000$36,540$55,636$75,305$95,564$206,349$856,357
Total Return$677,871$756,282$835,249$914,789$994,919$1,405,060$3,252,489

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

41.44%

Cap Rate

15.31%

Return on Investment

59.75%

property-location

Belize City - San Pedro Ferry

3 bed β€’ 2.5 bath β€’ 8 guests

215

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$59,871

$480,000

$6,470

$18,000

$0

Total Gain

$86,324