Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Boulevard Copala 56, Los Cabos, BCS, Mexico

4 bed • 4 bath • 10 guests • $1,575,000

BNB

Calc

Annual Revenue

$274,883

Profit (Cash Flow)

$236,881

Cap Rate

15.5%

Annual Revenue

$274,883

AirDNA projects $613/night at 44% occupancy ($98,513). Airbtics projects $829/night at 60% occupancy ($181,672). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $1,060 rate per night.

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

Percentiles25%50%75%90%
Revenue$104,633$191,364$277,189$374,798
Occupancy50%61%71%78%
Nightly Rate$570$854$1,060$1,305

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
$140,491
$581
65%
451$79✅✅❌Y / Y⭐️ 0 (0)
$95,793
$601
43%
453$250✅✅❌Y / Y⭐️ 4.8 (10)
$254,000
$877
79%
451$140✅✅❌Y / Y⭐️ 4.9 (35)
$204,789
$1,295
43%
453$350✅✅❌Y / Y⭐️ 3.5 (3)
$311,359
$1,074
79%
452$250✅✅❌Y / Y⭐️ 5 (95)
$275,982
$940
80%
452$250✅✅❌Y / Y⭐️ 5 (191)
$65,391
$299
59%
432$165✅✅❌Y / Y⭐️ 4.7 (35)
$361,619
$1,584
62%
451$99✅✅❌Y / Y⭐️ 4.9 (9)
$190,714
$858
60%
451$79✅✅❌Y / Y⭐️ 4.7 (17)
$160,268
$857
51%
453$75✅✅❌Y / Y⭐️ 4.8 (94)
$64,247
$363
48%
432$95✅✅❌Y / Y⭐️ 4.8 (147)
$72,230
$220
86%
452$176✅❌✅N / Y⭐️ 5 (9)
$260,896
$1,104
64%
451$99✅✅✅Y / Y⭐️ 4 (3)
$192,019
$722
72%
451$79✅✅❌Y / Y⭐️ 4.7 (20)
$198,357
$751
72%
451$150✅✅❌Y / Y⭐️ 5 (289)
$110,515
$797
37%
453$75✅✅✅Y / Y⭐️ 5 (2)
$171,144
$597
78%
453$175✅✅✅Y / Y⭐️ 4.8 (67)
$200,742
$851
64%
452$150✅❌❌Y / Y⭐️ 4.8 (59)
$196,449
$800
67%
463$250✅✅❌Y / Y⭐️ 5 (23)
$85,845
$320
73%
453$159✅✅❌Y / Y⭐️ 5 (40)
$228,671
$1,056
59%
453$195✅❌❌Y / Y⭐️ 4.8 (56)
$159,392
$871
50%
453$60✅✅❌Y / Y⭐️ 4.7 (26)
$104,628
$733
39%
453$0✅✅❌Y / Y⭐️ 5 (28)
$257,591
$1,020
69%
452$0✅✅❌Y / Y⭐️ 5 (9)
$304,179
$1,398
59%
453$350✅✅❌Y / Y⭐️ 5 (6)
$241,190
$1,135
58%
454$230✅✅❌Y / Y⭐️ 5 (104)
$135,009
$517
71%
434$200✅❌❌Y / Y⭐️ 4.5 (40)
$213,230
$902
64%
451$79✅✅❌Y / Y⭐️ 4.5 (7)
$152,198
$904
46%
463$95✅✅❌Y / Y⭐️ 5 (59)
$214,230
$1,170
50%
453$50✅✅❌Y / Y⭐️ 5 (1)
$149,946
$773
53%
451$150✅✅✅Y / Y⭐️ 4.8 (180)
$214,330
$935
62%
453$300✅✅❌Y / Y⭐️ 5 (4)
$88,684
$537
45%
433$200✅❌❌Y / Y⭐️ 5 (7)
$78,272
$465
45%
432$150❌❌❌Y / Y⭐️ 4.8 (16)
$48,988
$177
75%
422$50✅❌✅N / Y⭐️ 4.7 (62)
$300,864
$1,712
48%
453$75✅✅❌Y / Y⭐️ 5 (6)
$47,803
$168
77%
422$85✅❌✅N / Y⭐️ 4.8 (75)
$320,147
$1,649
53%
452$200✅✅❌Y / Y⭐️ 4.8 (14)
$228,626
$1,077
58%
451$0✅✅❌Y / N⭐️ 5 (3)
$122,042
$491
67%
453$300✅✅❌Y / Y⭐️ 4.8 (9)

Return Metrics

64.41% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$236,881$473,762$710,643$947,524$1,184,405$2,368,810$7,106,430
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,260,000$1,260,000$1,260,000$1,260,000$1,260,000$1,260,000$1,260,000
Down Payment$315,000$315,000$315,000$315,000$315,000$315,000$315,000
Property Appreciation$31,500$63,630$96,402$129,830$163,927$344,916$1,277,894
Total Return$1,843,381$2,112,392$2,382,045$2,652,354$2,923,332$4,288,726$9,959,325

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

64.41%

Cap Rate

15.54%

Return on Investment

77.18%

property-location

Boulevard Copala 56 Cabo San Lucas, Baja California Sur, 23456

4 bed • 4 bath • 10 guests

273

Airbnb Investor Score

$146,228

Annual Profit

15.5%

Cap Rate

64.4%

Cash on Cash

$274,883

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $613/night at 44% occupancy ($98,513.61). Airbtics projects $829/night at 60% occupancy ($181,672).

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.

$180,571

Avg annual revenue

60%

Avg occupancy rate

$829

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

$45k

$150k

$250k

$365k

Sign up to see the data on 40 all comparables

$236,881

Profit

Revenue

$274,883

Operating Expenses

$30,127

Operating Income

$244,756

Mortgage & Taxes

$7,875

Profit (Cash Flow)

$236,881

$320,500

Cash Investment

Down Payment

$315,000

Renos & Furnishing

$5,500

Total

$320,500

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

64.41%

Cap Rate

15.54%