BNBCalc Short Term Rental Investment Analysis C. Prisciliano Sánchez, Puerto Vallarta, Jal.,

2 bed • 1 bath • 4 guests • $180

BNB

Calc

Annual Revenue

$9,241

Profit (Cash Flow)

$356

Cap Rate

203.0%

Annual Revenue

$9,241

AirDNA projects $52/night at 60% occupancy ($11,395). Airbtics projects $46/night at 55% occupancy ($9,240). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $46 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,697	$7,171	$15,399	$25,382
Occupancy	38%	55%	71%	80%
Nightly Rate	$26	$35	$58	$85

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfortable 2 BR APT in Puerto Vallarta!!	$6,720	$22	81%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.5 (81)
Modern and convenient 2 BR APT in PV	$5,361	$22	65%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.5 (58)
Comfortable 2BR apartment in PV	$6,976	$23	79%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.5 (100)
Departamento con Piscina en Bambú Residencial	$24,925	$132	48%	2	2	3	$48	✅	❌	❌	Y / Y	⭐️ 5 (11)
Departamento Alicante!	$15,908	$65	65%	2	2	3	$27	✅	❌	❌	Y / Y	⭐️ 4.5 (128)
2 bedroom Apartment in PV	$5,951	$23	68%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.5 (102)
Cozy, excellent and convenient location.	$9,370	$39	64%	2	1	3	$39	❌	❌	✅	Y / Y	⭐️ 5 (17)
Hermoso Departamento, Super Ubicación en Vallarta!	$7,986	$38	54%	2	1	2	$36	❌	❌	❌	N / Y	⭐️ 5 (86)
Luxury New Condo in Paradise Centrally located	$10,889	$85	35%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (210)
Moderno Departamento en Excelente Ubicacion!!	$6,852	$40	44%	2	1	1	$18	❌	❌	❌	N / N	⭐️ 4.5 (85)
Casa Albatros (apartamento completo )	$8,213	$34	66%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (52)
Comfortable apartment in PV	$7,324	$23	87%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (61)
Amplio Departamento para vacaciones	$21,400	$104	56%	2	1	1	$14	❌	❌	❌	N / N	⭐️ 3.1 (9)
Zona Fluvial / Galerias Vallarta / Walmart	$4,408	$30	39%	2	1	1	$14	❌	❌	❌	N / N	⭐️ 4 (11)
Hermoso Departamento con alberca Cerca de Marina	$14,238	$53	71%	2	2	2	$24	✅	❌	❌	Y / Y	⭐️ 4.3 (38)
Lujoso departamento en Residencial Bambú PV.	$14,894	$64	61%	2	2	3	$27	✅	❌	✅	N / N	⭐️ 5 (34)
Comodo departamento en Bambú Residencial!	$14,640	$62	62%	2	2	3	$42	✅	❌	❌	Y / Y	⭐️ 5 (42)
Departamento en Puerto Vallarta con hermosa vista	$14,824	$75	54%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Bonito departamento en condominio con alberca	$14,133	$54	70%	2	2	3	$24	✅	❌	❌	Y / Y	⭐️ 5 (75)
Amplio departamento de 50 mts2	$5,328	$30	47%	2	1	1	$14	❌	❌	❌	N / N	⭐️ 4.5 (10)
2BR Apt in Puerto Vallarta	$6,200	$22	77%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (19)
Departamento completo Estilo Mexicano	$7,464	$41	49%	2	1	1	$14	❌	❌	❌	N / N	⭐️ 4.5 (16)
Depto 2 recamaras Cerca Plaza Galerias	$3,927	$35	30%	2	1	1	$14	❌	❌	❌	N / N	⭐️ 3.4 (13)
Zona Fluvial Vallarta y Plaza Galerias Vallarta	$4,034	$30	35%	2	1	1	$16	❌	❌	❌	N / N	⭐️ 3.5 (8)
Spacious 2BR APT in Puerto Vallarta	$7,656	$26	78%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.2 (42)
Spacious and central 2BR APT in PV	$6,357	$23	74%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.5 (71)
Green Bambú	$10,270	$57	49%	2	2	3	$24	✅	❌	❌	Y / Y	⭐️ 5 (18)
Condominio Marina	$11,594	$66	48%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Espacioso y cómodo DEP 2 Hab PV	$7,419	$26	75%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.4 (24)
Modern and spacious 2BR Apartment in PV!!	$9,270	$26	94%	2	1	1	$9	❌	❌	❌	N / N	⭐️ 4.4 (90)
Comfortable and renovated apartment in PV!!	$8,235	$25	90%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.4 (61)
205 Bambú	$19,297	$95	55%	2	2	2	$24	✅	❌	❌	Y / Y	⭐️ 5 (20)
Depto 2 Hab cerca Terminal marítima, Sams Walmart	$4,294	$31	36%	2	1	1	$14	❌	❌	❌	N / N	⭐️ 3.5 (9)
Modern 2 bdrm apt 4th floor, pool & smart lock	$17,348	$54	80%	2	2	3	$72	✅	❌	❌	N / Y	⭐️ 5 (46)

Return Metrics

11.25% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$356	$712	$1,068	$1,425	$1,781	$3,562	$10,688
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$143	$143	$143	$143	$143	$143	$143
Down Payment	$36	$36	$36	$36	$36	$36	$36
Property Appreciation	$3	$7	$11	$14	$18	$39	$146
Total Return	$539	$899	$1,259	$1,619	$1,980	$3,782	$11,014

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.25%

Cap Rate

203.01%

Return on Investment

11.44%

C. Prisciliano Sánchez Puerto Vallarta, Jalisco

2 bed • 1 bath • 4 guests

Purchase Price

1815

Airbnb Investor Score

$356

Annual Profit

203.0%

Cap Rate

11.3%

Cash on Cash

$9,241

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $52/night at 60% occupancy.Projected nightly rate is $46/night at 55% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$9,192

Avg annual revenue

55%

Avg occupancy rate

$46

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

$0k

$10k

$15k

$25k

$356

Profit

Revenue

$9,241

Operating Expenses

$8,875

Operating Income

$365

Mortgage & Taxes

Profit (Cash Flow)

$356

$3,166

Cash Investment

Down Payment

$36

Renos & Furnishing

$3,125

Closing Costs

Total

$3,166

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.25%

Cap Rate

203.01%

Return on Investment

11.44%