Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Las Olas, Los Angeles, Rosarito, Baja California, Mexico

2 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$13,510

Profit (Cash Flow)

-$15,503

Cap Rate

1.2%

Annual Revenue

$13,510

AirDNA projects $121/night at 74% occupancy ($32,703). Airbtics projects $137/night at 27% occupancy ($13,510). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 27% occupancy rate, $137 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,871$10,852$23,059$35,344
Occupancy18%23%35%49%
Nightly Rate$102$125$176$193

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$11,663
$60
49%
211$36❌❌✅N / Y⭐️ 4.5 (77)
$13,835
$108
35%
211$0❌❌❌N / N⭐️ 5 (74)
$20,386
$103
52%
222$55✅✅❌N / Y⭐️ 4.5 (76)
$13,434
$59
59%
2115$72❌❌✅N / Y⭐️ 4.5 (21)
$29,131
$186
42%
222$40✅✅❌N / N⭐️ 0 (0)
$15,704
$81
50%
212$50❌❌❌N / Y⭐️ 5 (76)
$14,474
$103
37%
222$40✅✅❌Y / Y⭐️ 5 (143)
$17,220
$126
35%
222$80✅✅✅Y / Y⭐️ 4.5 (90)
$16,836
$146
30%
222$49✅✅✅Y / Y⭐️ 4 (5)
$28,147
$121
62%
222$40✅✅❌N / Y⭐️ 4.7 (76)
$13,174
$106
32%
22.52$55✅❌❌N / Y⭐️ 4.5 (77)
$17,787
$108
45%
212$0❌❌✅N / Y⭐️ 5 (21)
$29,423
$193
41%
222$58✅❌❌N / N⭐️ 0 (0)

Return Metrics

-31.8% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$15,502-$31,005-$46,508-$62,011-$77,513-$155,027-$465,082
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$314,999$314,999$314,999$314,999$314,999$314,999$314,999
Down Payment$35,000$35,000$35,000$35,000$35,000$35,000$35,000
Property Appreciation$7,000$14,140$21,422$28,851$36,428$76,648$283,976
Total Return$341,497$333,134$324,914$316,840$308,914$271,620$168,893

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-31.8%

Cap Rate

1.22%

Return on Investment

-6.06%

property-location

Las Olas Playas de Rosarito, Baja California, 22703

2 bed • 2 bath • 6 guests

-111

Airbnb Investor Score

-$15,502

Annual Profit

1.2%

Cap Rate

-31.8%

Cash on Cash

$13,510

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $121/night at 74% occupancy.Projected nightly rate is $137/night at 27% occupancy.

Top 36% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$13,356

Avg annual revenue

27%

Avg occupancy rate

$137

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

$5k

$10k

$20k

$30k

Sign up to see the data on 40 all comparables

-$15,503

Profit

Revenue

$13,510

Operating Expenses

$9,217

Operating Income

$4,294

Mortgage & Taxes

$19,796

Profit (Cash Flow)

-$15,503

$48,750

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$3,250

Closing Costs

$10,500

Total

$48,750

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

-31.8%

Cap Rate

1.22%