BNBCalc Short Term Rental Cohost Analysis Mirasol 19, Riberas del Pilar, San Antonio Tlayacapan, Jalisco, Mexico

3 bed • 2.5 bath • 6 guests • MX$0

BNB

Calc

Owner income

M$1,011,389

Per year

This Airbnb could earn an additional

M$88,718

Per month vs a Long-Term Rental

Annual Revenue range

M$523,246 - M$1,440,601

Annual Revenue

M$1,064,620

AirDNA projects M$2,600/night at 57% occupancy ($541,282). Airbtics projects M$3,337/night at 47% occupancy ($572,836). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, M$4,627 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$206,912	M$523,246	M$1,076,976	M$1,440,601
Occupancy	27%	45%	63%	75%
Nightly Rate	M$2,047	M$3,132	M$4,627	M$5,179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Mirador del Lago	M$1,045,244	M$4,975	57%	3	3	2	M$614	✅	❌	❌	Y / Y	⭐️ 5 (124)
Fraccionamiento Mirasol	M$852,233	M$3,112	74%	3	3	2	M$614	✅	❌	❌	Y / Y	⭐️ 5 (25)
Fraccionamiento mirasol casa con alberca privada	M$851,946	M$3,153	73%	3	3.5	2	M$614	✅	❌	❌	Y / Y	⭐️ 5 (52)
Casa hermosa en Ajijic	M$1,094,991	M$5,220	57%	3	4	2	M$737	✅	✅	✅	Y / Y	⭐️ 5 (102)
Contemporary Casa, Infinity Pool, Amazing View!	M$1,421,746	M$5,179	75%	3	3	3	M$0	✅	✅	✅	Y / Y	⭐️ 5 (111)
Casa la ribera	M$488,894	M$4,217	31%	3	3	2	M$614	✅	✅	❌	N / N	⭐️ 4.2 (9)
Espacioso y cómodo Departamento	M$173,562	M$1,454	30%	3	2	1	M$983	❌	❌	❌	Y / Y	⭐️ 5 (62)
35-La casita de Ajijic	M$431,327	M$1,883	56%	3	2	2	M$1,413	✅	❌	❌	N / Y	⭐️ 5 (18)
Casa corazon by Pastrano’s	M$470,060	M$2,272	54%	3	4	2	M$983	✅	❌	❌	N / N	⭐️ 4.5 (60)
“HERMOSA CASA EN AJIJIC”	M$179,909	M$962	49%	3	3.5	4	M$614	❌	❌	❌	Y / Y	⭐️ 5 (32)
HERMOSA Y ESPACIOSA CASA DE CAMPO EN CHAPALA	M$617,541	M$2,477	66%	3	2.5	1	M$737	❌	✅	❌	Y / Y	⭐️ 5 (80)
Welcome to Villa Cristy 3-BR in La Floresta area	M$732,942	M$2,743	73%	3	3.5	2	M$0	✅	✅	❌	Y / Y	⭐️ 4.5 (159)
lujosa residencia con la mejor vista coto privado	M$514,750	M$4,688	30%	3	2	1	M$0	✅	❌	✅	Y / Y	⭐️ 4.5 (99)
“Hermosa casa en Ajijic”	M$169,181	M$839	52%	3	3	4	M$614	❌	❌	❌	Y / Y	⭐️ 5 (11)
Let the Sun Shine in at Casa Puerta Rosa	M$1,348,211	M$3,419	100%	3	3.5	6	M$4,094	✅	❌	✅	Y / Y	⭐️ 5 (47)
Casa Aralia	M$991,013	M$7,964	34%	3	3	1	M$0	✅	❌	❌	N / N	⭐️ 4.7 (11)
La casa de los Abuelos	M$499,274	M$2,252	59%	3	2	2	M$512	✅	❌	❌	Y / Y	⭐️ 5 (113)
Villa con terraza y alberca entre Chapala y Ajijic	M$920,139	M$3,501	71%	3	2.5	2	M$614	✅	❌	✅	Y / Y	⭐️ 5 (59)
Casa Corazón	M$839,725	M$3,603	63%	3	4	2	M$839	✅	❌	✅	N / N	⭐️ 4.1 (9)
PRECIOSA CASA EN LA MEJOR UBICACIÓN DE AJIJIC	M$311,074	M$1,699	49%	3	3.5	4	M$737	✅	❌	❌	N / N	⭐️ 4.5 (19)
Mansion De La Floresta 3B/4.5ba/PL/PAT/Tub	M$677,995	M$2,231	82%	3	5	2	M$614	✅	✅	❌	Y / Y	⭐️ 4.6 (18)
Casa entre Ajijic y Chapala	M$460,213	M$3,398	37%	3	2.5	2	M$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Casa campestre con gran jardín	M$280,980	M$2,559	30%	3	3.5	1	M$0	❌	❌	❌	Y / N	⭐️ 5 (10)
Cozy house inside a Condo in Ajijic	M$335,988	M$2,416	38%	3	2	14	M$430	❌	❌	❌	Y / N	⭐️ 5 (5)
Casa Eucalipto Chapala	M$151,084	M$983	42%	3	3	15	M$614	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
A home away from home	M$382,132	M$1,044	100%	3	3	21	M$409	✅	❌	❌	Y / Y	⭐️ 4.8 (51)
Mi Querencia	M$343,931	M$1,740	54%	3	4	30	M$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
House for rent, short or long term	M$596,004	M$1,883	86%	3	2.5	2	M$614	❌	❌	❌	Y / Y	⭐️ 5 (87)

19 Mirasol San Antonio Tlayacapan, Jalisco, 45907

3 bed • 2.5 bath • 6 guests

M$1,064,620

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$2,600/night at 57% occupancy.Projected nightly rate is M$3,337/night at 47% occupancy.

Occupancy Rate

Top 26% 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$541,939

Avg annual revenue

47%

Avg occupancy rate

MX$3,353

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$150k

M$565k

M$975k

M$1k

MX$0

Profit

Revenue

M$1,064,620

Cleaning

M$75,341

Cohost commission

M$0

Owner payout

M$1,011,389

MX$0

Cash Investment

Renos & Furnishing

M$0

Total

M$0