BNBCalc Short Term Rental Rental Arbitrage Analysis Hacienda la Cañada 19, Campestre Comala, Comala, Colima, Mexico

3 bed • 4.5 bath • 6 guests • MX$0

BNB

Calc

Annual Revenue

M$495,820

Profit (Cash Flow)

M$66,128

Cash on Cash Return

69.5%

Annual Revenue

M$495,820

AirDNA projects M$2,203/night at 44% occupancy ($353,987). Airbtics projects M$1,611/night at 46% occupancy ($270,704). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, M$2,121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$127,633	M$206,685	M$459,810	M$717,054
Occupancy	33%	45%	58%	66%
Nightly Rate	M$1,040	M$1,224	M$2,121	M$2,917

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Primavera Grupos, Alberca, wifi, privada	M$406,741	M$2,651	41%	3	3	1	M$489	✅	❌	✅	N / Y	⭐️ 4.8 (178)
Casa San Juan, cerca de IMSS, 3er anillo, Comala	M$184,250	M$795	59%	3	2	1	M$367	❌	❌	✅	N / N	⭐️ 4.8 (131)
CASONA "LA BENDICION" FRESCA CON PISCINA	M$485,977	M$1,999	64%	3	3	2	M$612	✅	❌	❌	Y / Y	⭐️ 4.8 (146)
Casa con alberca privada y 3 recamaras	M$321,530	M$1,305	64%	3	2	1	M$367	✅	❌	❌	N / N	⭐️ 4.9 (126)
Alberca techada (climatizada) privada, casa fresca	M$310,925	M$1,265	65%	3	2	1	M$306	✅	❌	❌	N / N	⭐️ 4.9 (337)
Casa San José, 5min del IMSS, Cómala, plaza comercial	M$180,253	M$693	69%	3	1	1	M$245	❌	❌	✅	Y / N	⭐️ 4.8 (121)
Casa Boutique Mesón de Cayetana (3 habitaciones)	M$568,537	M$2,713	57%	3	4	2	M$734	❌	✅	❌	Y / Y	⭐️ 5 (28)
Mesón Don José	M$349,594	M$2,243	42%	3	3	1	M$428	❌	❌	✅	N / Y	⭐️ 4.9 (64)
Casa Linda Vista	M$228,039	M$1,244	47%	3	3	1	M$612	❌	❌	❌	Y / Y	⭐️ 5 (44)
Casa Yolanda en villa de Álvarez	M$141,053	M$714	50%	3	1	1	M$367	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Amplia Casa / Conectada y Segura	M$116,212	M$734	41%	3	1	2	M$306	❌	❌	❌	Y / N	⭐️ 4.8 (11)
Casa Real Santa Fe	M$225,428	M$1,203	50%	3	3	1	M$428	❌	❌	❌	N / N	⭐️ 4.5 (11)
Casa Volcanes	M$200,057	M$1,183	43%	3	2	1	M$428	❌	❌	❌	Y / N	⭐️ 4.8 (40)
Casa Bella - Pueblo Magico Comala	M$459,320	M$3,059	40%	3	2	1	M$714	❌	❌	❌	Y / Y	⭐️ 5 (78)
Casa de Campo en Nogueras Pueblo Mágico/AC/WIFI	M$195,876	M$1,326	39%	3	2	2	M$612	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Casa Jess Colima. Ubicación, familia y trabajo	M$232,097	M$1,244	50%	3	3	2	M$306	❌	❌	❌	N / N	⭐️ 5 (43)
La Casa de Villa	M$430,665	M$3,549	32%	3	4	1	M$734	✅	❌	❌	Y / Y	⭐️ 5 (22)
Casa de Campo en Nogueras Comala	M$517,732	M$4,161	34%	3	4	1	M$0	❌	❌	✅	N / N	⭐️ 5 (38)
Casa entera real de bugambilias	M$163,794	M$1,061	42%	3	3	1	M$102	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
CASITA BAHIA SUPERCOMODA Y EQUIPADA	M$181,599	M$857	56%	3	2	2	M$489	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Casa amplia y con estacionamiento p/dos vehículos	M$209,438	M$1,224	46%	3	3	2	M$428	❌	❌	❌	N / N	⭐️ 5 (9)
Casa cerca de IMSS Villa de Álvarez equipada a/c	M$206,970	M$959	59%	3	2	1	M$0	❌	❌	✅	Y / N	⭐️ 4.9 (17)
linda y comoda casa en zona norte3 recamaras y 2 b	M$131,039	M$1,061	33%	3	2	2	M$489	❌	❌	✅	N / N	⭐️ 4 (4)
CASA COLINAS DEL REY (BILLAR, 3 RECAMARAS, AMPLIA)	M$194,835	M$1,183	45%	3	3	2	M$0	✅	❌	✅	Y / N	⭐️ 4.7 (105)
Casa cómala/alberca/cerca del jardin	M$552,812	M$4,099	35%	3	4	1	M$1,550	✅	❌	✅	Y / Y	⭐️ 4.4 (13)
Casa Mi Sueño	M$441,291	M$1,570	76%	3	4	1	M$184	❌	❌	❌	N / N	⭐️ 4.7 (19)
Increíble Casa en el Jardín de la Villa	M$422,568	M$2,264	51%	3	4	3	M$0	❌	❌	❌	N / N	⭐️ 5 (3)
Casa tranquila y fuera de ruido	M$132,161	M$591	58%	3	1	1	M$184	❌	❌	✅	N / N	⭐️ 4.4 (5)
Casa llena de vida en La Villa	M$307,682	M$1,101	73%	3	3	2	M$673	❌	❌	✅	N / N	⭐️ 4.8 (37)
CASTA - El Almendro	M$498,010	M$2,509	54%	3	3	1	M$367	❌	❌	❌	N / N	⭐️ 0 (0)
Casa Lagunas, Norte de la Ciudad, WiFi, 3Hab, 2WC.	M$293,446	M$1,040	75%	3	2	2	M$489	❌	❌	✅	N / N	⭐️ 4.8 (5)
Casa en Villa de Álvarez, Col. Excelente ubicación	M$253,859	M$1,040	66%	3	3	1	M$428	❌	❌	❌	Y / N	⭐️ 5 (6)
disfruta estancia en residencia	M$97,285	M$857	31%	3	3	1	M$0	❌	❌	❌	N / N	⭐️ 3 (3)

Return Metrics

69.54% 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)	MX$66,127	MX$132,255	MX$198,382	MX$264,510	MX$330,638	MX$661,276	MX$1,983,829
Revenue Appreciation	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Home Equity	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Down Payment	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Property Appreciation	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Total Return	MX$66,127	MX$132,255	MX$198,382	MX$264,510	MX$330,638	MX$661,276	MX$1,983,829

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

69.54%

Payback Period Days

525

Return on Investment

69.54%

Hacienda la Cañada 19 Comala, Colima, 28450

3 bed • 4.5 bath • 6 guests

Monthly Rent

M$495,820

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$2,203/night at 44% occupancy.Projected nightly rate is M$1,611/night at 46% occupancy.

Occupancy Rate

Top 18% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

MX$266,076

Avg annual revenue

46%

Avg occupancy rate

MX$1,625

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$65k

M$230k

M$395k

M$570k

MX$66,128

Profit

Revenue

M$495,820

Operating Expenses

M$189,693

Operating Income

M$306,128

Net Effective Rent

M$240,000

Profit (Cash Flow)

M$66,128

MX$95,093

Cash Investment

Renos & Furnishing

M$93,053

Setup Costs

M$2,040

Total

M$95,093

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

69.54%

Payback Period Days

525