BNBCalc Short Term Rental Investment Analysis Jaime Nuno, San Andrés Tuxtla, Ver.,

3 bed • 2 bath • 6 guests • MX$1,500,000

BNB

Calc

Annual Revenue

M$434,029

Profit (Cash Flow)

M$222,634

Cap Rate

15.3%

Annual Revenue

M$434,029

AirDNA projects M$977/night at 48% occupancy ($171,333). Airbtics projects M$2,059/night at 35% occupancy ($263,151). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, M$2,641 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$129,291	M$287,569	M$442,477	M$557,546
Occupancy	24%	39%	45%	48%
Nightly Rate	M$1,435	M$1,975	M$2,641	M$3,119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa céntrica cómoda y fresca	M$201,548	M$1,040	51%	3	3	1	M$374	❌	❌	✅	N / N	⭐️ 4.7 (65)
Paraíso en catemaco	M$336,848	M$2,724	33%	3	3	1	M$374	✅	❌	❌	Y / N	⭐️ 4.6 (6)
Casa Arylú	M$331,151	M$1,975	45%	3	1	1	M$125	✅	❌	❌	N / N	⭐️ 5 (12)
Casa en contacto con la naturaleza	M$262,513	M$1,476	46%	3	3	1	M$624	❌	❌	✅	N / N	⭐️ 4.8 (119)
Casa Lima	M$160,003	M$936	44%	3	3	1	M$499	✅	❌	❌	N / N	⭐️ 4.7 (95)
La Casa de la Abuela	M$136,902	M$936	39%	3	1	2	M$250	❌	❌	❌	N / Y	⭐️ 4.5 (92)
La casa del Río Las luciérnagas	M$525,338	M$2,433	59%	3	3	1	M$0	❌	❌	✅	N / N	⭐️ 4.8 (20)
Aquí Me Quedo, Casa de Playa Con La Mejor Vista	M$318,945	M$1,913	45%	3	2	1	M$187	❌	❌	✅	N / N	⭐️ 4.6 (86)
Casa del Río Las Luciérnagas y muy cerca Del Mar	M$471,234	M$2,994	43%	3	3	1	M$0	❌	❌	✅	N / N	⭐️ 4.7 (71)
ESCUINAPAN casa de Ensueño	M$544,467	M$3,327	44%	3	4	2	M$312	✅	❌	❌	Y / N	⭐️ 4.2 (26)
La casa del descanso	M$157,487	M$1,435	30%	3	0	1	M$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

13.63% 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)	MX$222,633	MX$445,267	MX$667,901	MX$890,535	MX$1,113,169	MX$2,226,338	MX$6,679,015
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$1,500,000	MX$1,500,000	MX$1,500,000	MX$1,500,000	MX$1,500,000	MX$1,500,000	MX$1,500,000
Property Appreciation	MX$30,000	MX$60,600	MX$91,812	MX$123,648	MX$156,121	MX$328,491	MX$1,217,042
Total Return	MX$1,752,633	MX$2,005,867	MX$2,259,713	MX$2,514,183	MX$2,769,290	MX$4,054,830	MX$9,396,057

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.63%

Cap Rate

15.34%

Return on Investment

15.46%

Jaime Nuno San Andrés Tuxtla, Veracruz

3 bed • 2 bath • 6 guests

Purchase Price

170

Airbnb Investor Score

MX$222,633

Annual Profit

15.3%

Cap Rate

13.6%

Cash on Cash

M$434,029

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$977/night at 48% occupancy.Projected nightly rate is M$2,059/night at 35% occupancy.

Occupancy Rate

Top 25% of comparables

Avg Daily Rate

Top 25% of comparables

Seasonality

17 Airbnb Comparables

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

MX$264,973

Avg annual revenue

35%

Avg occupancy rate

MX$2,065

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$70k

M$225k

M$380k

M$545k

MX$222,634

Profit

Revenue

M$434,029

Operating Expenses

M$203,895

Operating Income

M$230,134

Mortgage & Taxes

M$7,500

Profit (Cash Flow)

M$222,634

MX$1,588,371

Cash Investment

Down Payment

M$1,500,000

Renos & Furnishing

M$88,371

Total

M$1,588,371

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.63%

Cap Rate

15.34%

Return on Investment

15.46%