BNBCalc Short Term Rental Investment Analysis Circuito Petirrojo, Zibatá, Qro., Mexico

3 bed • 2.5 bath • 4 guests • MX$2,000,000

BNB

Calc

Annual Revenue

M$420,434

Profit (Cash Flow)

M$210,864

Cap Rate

11.0%

Annual Revenue

M$420,434

AirDNA projects M$1,448/night at 60% occupancy ($317,336). Airbtics projects M$1,632/night at 57% occupancy ($339,684). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 68% occupancy rate, M$1,693 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$232,036	M$376,169	M$509,635	M$594,031
Occupancy	49%	61%	68%	76%
Nightly Rate	M$1,265	M$1,652	M$1,999	M$2,080

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Residence boutique hotel	M$284,819	M$1,428	52%	3	3	2	M$612	❌	❌	❌	N / N	⭐️ 5 (60)
Mezquite View, Walk & Golf	M$207,072	M$1,489	38%	3	3	2	M$0	✅	❌	❌	Y / Y	⭐️ 4.8 (148)
Casa completa, lugar tranquilo y privado en Zibatá	M$242,234	M$1,224	50%	3	3	1	M$795	❌	❌	✅	N / N	⭐️ 4.7 (86)
Casa Fam en Zibatá El Mejor residencial Querétaro	M$506,658	M$1,999	68%	3	3	1	M$591	✅	❌	✅	Y / Y	⭐️ 4.9 (52)
Hermosa Casa en Zibata.	M$497,847	M$1,652	79%	3	3	3	M$857	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Mi Departamento frente Anáhuac y plaza Comercial	M$264,628	M$897	74%	3	2	1	M$673	❌	❌	✅	Y / Y	⭐️ 4.8 (135)
Casa gran jardín, cerca de parque, plaza y Anáhuac	M$239,644	M$1,081	57%	3	3	3	M$612	✅	❌	✅	N / N	⭐️ 4.5 (71)
Super Depa - Anahuac Zibata	M$257,306	M$1,101	62%	3	2	1	M$367	✅	❌	❌	Y / N	⭐️ 4.8 (36)
Casa de luz en Zibatá	M$357,834	M$1,448	66%	3	3	2	M$734	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Bonita Casa en Zibata Querétaro	M$169,015	M$1,101	39%	3	3	2	M$489	✅	❌	❌	Y / Y	⭐️ 4.8 (197)
Bee House Zibatá	M$409,964	M$1,978	55%	3	3	2	M$734	✅	❌	✅	Y / N	⭐️ 4.8 (41)
Casa Maguey + 3Bedroom (1 PB)+ Factura + Netflix!	M$242,540	M$1,183	51%	3	3	1	M$775	❌	❌	❌	Y / Y	⭐️ 4.7 (110)
Casa ideal para disfrutar Querétaro y Zibatá.	M$605,717	M$2,080	78%	3	3	1	M$591	❌	❌	❌	Y / Y	⭐️ 5 (100)
Casa Ámbar	M$509,635	M$1,897	71%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 4.9 (24)
Hermosa casa en ZIBATÁ CLUB DE GOLF	M$293,589	M$1,387	56%	3	3	1	M$673	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Casa DaVinci	M$577,592	M$1,795	86%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 5 (12)
Hermosa vista al valle	M$313,331	M$1,570	51%	3	3	1	M$612	✅	❌	✅	Y / Y	⭐️ 5 (27)
Residencia en Zibata Golf & Club	M$341,926	M$2,121	43%	3	2	2	M$489	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Beautiful house with panoramic view	M$444,860	M$1,693	71%	3	3	2	M$551	✅	❌	✅	Y / Y	⭐️ 4.9 (32)
Departamento Ejecutivo Zibatá Golf	M$507,025	M$1,795	76%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 4.8 (47)
Bauhaus PLUS Home Zibatá	M$465,051	M$2,019	62%	3	3	2	M$734	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Casa Rawen Agave Zibatá	M$164,630	M$877	46%	3	3	1	M$551	❌	❌	✅	Y / N	⭐️ 4.8 (35)
Cubo Zibatá	M$282,188	M$1,224	63%	3	3	1	M$0	✅	❌	❌	N / Y	⭐️ 4.5 (34)
Oasis Trival en Zibatá: Tranquilidad queretana	M$277,966	M$1,999	38%	3	4	2	M$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Casa Cantera	M$301,808	M$2,080	38%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 4.3 (10)
Casa Nippon Zibatá	M$529,561	M$2,264	63%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 4.8 (10)
Departamento Frente a la Anáhuac y zona comercial	M$379,106	M$1,285	77%	3	2	1	M$428	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Nueva CASA - Alberca & Grill -factura- homeoffice.	M$296,505	M$1,244	63%	3	3	2	M$612	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Hogar con estilo	M$629,600	M$2,957	58%	3	4	2	M$612	✅	❌	❌	Y / Y	⭐️ 5 (5)
Casa Cuarzo	M$447,287	M$1,876	64%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
CasaAgatha	M$440,353	M$1,693	70%	3	3	2	M$734	✅	❌	❌	N / N	⭐️ 5 (2)
3BR apt with pool and a terrace	M$322,101	M$1,224	70%	3	4	1	M$979	✅	❌	❌	Y / Y	⭐️ 3.1 (9)
La Casita de Josma	M$370,805	M$1,652	61%	3	3	2	M$673	✅	❌	❌	Y / Y	⭐️ 5 (127)
Terra House Zibatá Golf	M$468,478	M$1,897	66%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 4.8 (55)
Casa Darén	M$416,980	M$2,019	54%	3	3	2	M$734	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Casa Lujosa en Zibata	M$503,170	M$2,182	63%	3	4	2	M$0	❌	❌	❌	Y / Y	⭐️ 0 (5)

Return Metrics

15.64% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	MX$210,864	MX$421,728	MX$632,592	MX$843,456	MX$1,054,320	MX$2,108,641	MX$6,325,924
Revenue Appreciation	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Home Equity	MX$800,000	MX$800,000	MX$800,000	MX$800,000	MX$800,000	MX$800,000	MX$800,000
Down Payment	MX$1,200,000	MX$1,200,000	MX$1,200,000	MX$1,200,000	MX$1,200,000	MX$1,200,000	MX$1,200,000
Property Appreciation	MX$40,000	MX$80,800	MX$122,416	MX$164,864	MX$208,161	MX$437,988	MX$1,622,723
Total Return	MX$2,250,864	MX$2,502,528	MX$2,755,008	MX$3,008,320	MX$3,262,482	MX$4,546,630	MX$9,948,647

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.64%

Cap Rate

11.04%

Return on Investment

24.82%

Circuito Petirrojo Zibatá, Querétaro, 76269

3 bed • 2.5 bath • 4 guests

Purchase Price

Airbnb Investor Score

MX$52,730

Annual Profit

11.0%

Cap Rate

15.6%

Cash on Cash

M$420,434

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$1,448/night at 60% occupancy.Projected nightly rate is M$1,632/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

MX$354,713

Avg annual revenue

57%

Avg occupancy rate

MX$1,638

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

M$125k

M$290k

M$455k

M$630k

MX$210,864

Profit

Revenue

M$420,434

Operating Expenses

M$199,570

Operating Income

M$220,864

Mortgage & Taxes

M$10,000

Profit (Cash Flow)

M$210,864

MX$1,287,954

Cash Investment

Down Payment

M$1,200,000

Renos & Furnishing

M$87,954

Total

M$1,287,954

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.64%

Cap Rate

11.04%

Return on Investment

24.82%