BNBCalc Short Term Rental Rental Arbitrage Analysis Cancun, Lomas de Padierna, Ciudad de México, CDMX, Mexico

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$31,411

Profit (Cash Flow)

$20,702

Cash on Cash Return

465.2%

Annual Revenue

$31,411

AirDNA projects $31/night at 43% occupancy ($4,868).

BNB Calc projects a 43% occupancy rate, $200 rate per night.

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

Return Metrics

465.21% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,702	$41,404	$62,106	$82,808	$103,510	$207,021	$621,063
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	$20,702	$41,404	$62,106	$82,808	$103,510	$207,021	$621,063

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

465.21%

Payback Period Days

Return on Investment

465.21%

Cancun Ciudad de México

1 bed • 1 bath • 2 guests

Monthly Rent

$31,411

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,702

Profit

Revenue

$31,411

Operating Expenses

$9,509

Operating Income

$21,902

Net Effective Rent

$1,200

Profit (Cash Flow)

$20,702

$4,450

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$200

Total

$4,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

465.21%

Payback Period Days