BNBCalc Short Term Rental Investment Analysis Blvd. Kukulcan, Cancún, Q.R.,

2 bed • 2 bath • 4 guests • $365,000

BNB

Calc

Annual Revenue

$31,462

Profit (Cash Flow)

$18,984

Cap Rate

5.7%

Annual Revenue

$31,462

AirDNA projects $240/night at 70% occupancy ($61,360). Airbtics projects $146/night at 59% occupancy ($31,462). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,941	$28,678	$47,166	$71,853
Occupancy	52%	62%	74%	86%
Nightly Rate	$98	$124	$171	$225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment with Beach Access - Hotel Zone	$25,783	$99	69%	2	2	2	$30	✅	❌	❌	Y / Y	⭐️ 5 (31)
Exclusivo alojamiento en Marina Puerto Cancún	$28,861	$126	60%	2	2	1	$36	✅	❌	❌	N / Y	⭐️ 4.5 (56)
The best location in Cancun Hotel Zone	$27,435	$94	78%	2	2	1	$30	✅	❌	❌	N / Y	⭐️ 5 (54)
Excelente Ubicación Playa a solo 5 min caminando!	$36,052	$111	88%	2	2.5	2	$30	✅	❌	✅	Y / Y	⭐️ 5 (37)
CASA CLARITA top location 4 your Cancun experience	$22,818	$87	71%	2	3.5	3	$30	✅	❌	❌	N / N	⭐️ 4.5 (102)
Cascada Azul Casa Zona Hotelera	$37,664	$124	81%	2	2.5	1	$60	✅	❌	❌	N / Y	⭐️ 5 (50)
Perfect location in Cancun Hotel Zone	$29,805	$98	81%	2	2	1	$30	✅	❌	❌	N / Y	⭐️ 4.5 (331)
Palmera PH by B&G	$17,019	$93	50%	2	2	2	$0	✅	❌	✅	N / Y	⭐️ 4.5 (64)
The Best Location in Hotel Zone!	$25,944	$100	68%	2	2	2	$70	✅	❌	❌	N / Y	⭐️ 4.5 (192)
Beautiful apartment with pool, "Beach access"	$37,830	$118	86%	2	2	2	$36	✅	❌	❌	Y / Y	⭐️ 5 (38)
Beautiful condo steps from the beach.	$16,465	$78	57%	2	1	3	$27	✅	❌	✅	N / Y	⭐️ 4.5 (63)
Wonderful Cancun Villa	$23,991	$107	60%	2	2.5	2	$30	✅	❌	❌	Y / Y	⭐️ 5 (40)
Oceanside Beach house w/Pool & Short walk to Beach	$37,424	$137	74%	2	3	2	$40	✅	❌	❌	Y / Y	⭐️ 4.5 (65)
COMODO DEPARTAMENTO PARA DISFRUTAR TUS VACACIONES	$28,328	$86	90%	2	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (72)
Great Location, confort, amazing	$39,429	$124	86%	2	3.5	4	$34	✅	❌	❌	Y / Y	⭐️ 5 (197)
1 Min Walking To Party Beach Front Condo	$69,397	$283	67%	2	2	2	$0	✅	❌	❌	N / N	⭐️ 4.4 (10)
Beautiful Cancun awaits you.	$22,414	$91	59%	2	1	1	$85	❌	❌	❌	N / Y	⭐️ 4.5 (102)
Casa Cascadas Z. Hotelera	$34,462	$140	65%	2	2.5	1	$60	✅	❌	❌	N / Y	⭐️ 5 (223)
2 loft con acceso a hotel, piscina y vista al mar	$25,165	$124	53%	2	2	1	$59	✅	✅	❌	N / N	⭐️ 0 (2)
Cozy Condo Caribe Front Heart Of Hotel Zone	$66,524	$284	64%	2	2	2	$0	✅	❌	❌	N / N	⭐️ 2 (3)
Palmera Room by B&G	$18,984	$91	57%	2	2	2	$0	✅	❌	✅	N / Y	⭐️ 4.5 (126)
Cancun, Steps from Beach, Restaurants & Shopping	$28,980	$107	74%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (59)
Near the beach!	$24,334	$79	80%	2	2	2	$55	✅	❌	❌	N / Y	⭐️ 4.4 (63)
Villa Angeles-Elegance in the Hotel Zone	$38,328	$187	56%	2	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (48)
Departamento de dos pisos en la mejor playa	$19,369	$108	49%	2	1.5	1	$0	✅	✅	✅	N / Y	⭐️ 0 (1)
This could be the start of a Good Story	$15,556	$125	34%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.7 (17)
Departamento en la mejor playa de Cancún	$31,256	$122	70%	2	1.5	1	$0	✅	✅	✅	N / Y	⭐️ 3.5 (3)
Hermoso apartamento en la playa	$38,004	$176	59%	2	2	1	$0	✅	✅	❌	N / Y	⭐️ 4 (1)
PRIME/ Villa de Dos pisos/ Vista al Mar/ 6pax/ ZH	$53,898	$199	74%	2	2	2	$0	✅	✅	❌	N / Y	⭐️ 4.5 (3)
Exclusivo y excepcional depa en la playa	$28,437	$222	35%	2	2	1	$0	✅	✅	❌	N / Y	⭐️ 0 (0)
Depa.en la mejor playa en la zona hotelera	$39,788	$190	56%	2	1	1	$48	✅	✅	❌	N / Y	⭐️ 0 (0)
Lua Boutique Seaside Apartment	$47,435	$144	90%	2	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (9)
PRIME/Hermosa Villa/ Vista al Mar/Balcón priv/6pax	$35,881	$172	57%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Boho Chic apartment in Puerto Cancun	$70,296	$488	39%	2	2	3	$27	✅	❌	✅	Y / Y	⭐️ 0 (0)
Best location in Cancun Hotel Zone!	$23,382	$92	69%	2	2	1	$25	✅	❌	❌	N / Y	⭐️ 4.5 (332)

Return Metrics

5% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,984	$37,968	$56,952	$75,936	$94,920	$189,841	$569,524
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$365,000	$365,000	$365,000	$365,000	$365,000	$365,000	$365,000
Property Appreciation	$7,300	$14,746	$22,340	$30,087	$37,989	$79,932	$296,146
Total Return	$391,284	$417,714	$444,293	$471,024	$497,910	$634,774	$1,230,671

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

Cap Rate

5.7%

Return on Investment

6.93%

Blvd. Kukulcan Cancún, Quintana Roo

2 bed • 2 bath • 4 guests

Purchase Price

Airbnb Investor Score

$18,984

Annual Profit

5.7%

Cap Rate

5.0%

Cash on Cash

$31,462

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 70% occupancy.Projected nightly rate is $146/night at 59% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$30,580

Avg annual revenue

59%

Avg occupancy rate

$146

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

$10k

$30k

$50k

$70k

$18,984

Profit

Revenue

$31,462

Operating Expenses

$10,653

Operating Income

$20,809

Mortgage & Taxes

$1,825

Profit (Cash Flow)

$18,984

$368,250

Cash Investment

Down Payment

$365,000

Renos & Furnishing

$3,250

Total

$368,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

Cap Rate

5.7%

Return on Investment

6.93%