BNBCalc Short Term Rental Rental Arbitrage Analysis C. Tomas Alva Edison 95, Tabacalera, Cuauhtémoc, 06030 Ciudad de México, CDMX, México

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$14,062

Profit (Cash Flow)

$414

Cash on Cash Return

8.2%

Annual Revenue

$14,062

AirDNA projects $55/night at 70% occupancy ($14,061).

BNB Calc projects a 70% occupancy rate, $55 rate per night.

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

Return Metrics

8.19% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$413	$827	$1,241	$1,655	$2,069	$4,138	$12,415
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$413	$827	$1,241	$1,655	$2,069	$4,138	$12,415

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.19%

Payback Period Days

4456

Return on Investment

8.19%

95 C. Tomas Alva Edison Mexico City, Ciudad de México, 06030

1 bed • 1 bath • 2 guests

Monthly Rent

$14,062

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$414

Profit

Revenue

$14,062

Operating Expenses

$5,248

Operating Income

$8,814

Net Effective Rent

$8,400

Profit (Cash Flow)

$414

$5,050

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$800

Total

$5,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

8.19%

Payback Period Days

4456