BNBCalc Short Term Rental Investment Analysis Puerto Escondido - Oaxaca, Puerto Escondido, Oax.,

1 bed • 1 bath • 4 guests • $150,000

BNB

Calc

Annual Revenue

$13,660

Profit (Cash Flow)

-$3,193

Cap Rate

3.0%

Annual Revenue

$13,660

AirDNA projects $39/night at 41% occupancy ($5,840). Airbtics projects $55/night at 68% occupancy ($13,660). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $55 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,510	$14,108	$21,356	$28,801
Occupancy	54%	71%	83%	94%
Nightly Rate	$42	$53	$69	$82

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing 1BR in Zicatela Beach	$17,129	$72	65%	1	1.5	2	$0	✅	❌	❌	Y / N	⭐️ 5 (5)
Casa Mil Vistas: Modern Urban Surf & Nature	$15,829	$51	83%	1	1	1	$21	❌	❌	✅	N / Y	⭐️ 5 (87)
Casa Pitiona. A 10 min Carrizalillo c/Starlink	$7,466	$34	60%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (55)
212 Bacocho Villasol comfy Appartment	$28,242	$91	84%	1	1	2	$33	✅	❌	❌	N / N	⭐️ 5 (143)
El Capitán (Bacocho Airstream)	$15,915	$73	57%	1	1.5	1	$36	✅	❌	✅	N / N	⭐️ 5 (261)
El departamento de los Nonos	$12,253	$54	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
302 Departamento Con A/C En Bacocho	$13,309	$72	49%	1	1	1	$18	❌	❌	✅	N / Y	⭐️ 5 (52)
Studio 2 Double beds - Casa Losodeli & Coworking	$19,369	$84	63%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (6)
Condos Mantarrayas - Tu hogar en la playa - Coral	$13,642	$77	47%	1	1	2	$18	✅	❌	❌	N / N	⭐️ 5 (69)
Marlin's Apartment 7	$19,951	$69	79%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (90)
Marlin’s Apartment 1	$17,699	$62	78%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (97)
Marlins Apartment 2	$16,339	$62	72%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (77)
#20 Double bed Studio apartment w/ AC & kitchen	$6,785	$39	45%	1	1	1	$15	❌	❌	❌	N / N	⭐️ 5 (66)
Pop Escondido	$12,433	$43	79%	1	1	2	$0	✅	❌	❌	N / N	⭐️ 5 (96)
Dpto. en zona céntrica y segura de Pto. Escondido	$11,126	$32	95%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (124)
Hospedaje Amigos de Camila	$7,118	$37	51%	1	1	3	$15	❌	❌	✅	N / N	⭐️ 5 (45)
Departamento Pez Vela	$9,332	$30	85%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (88)
Hermoso departamento muy cómodo	$10,073	$32	86%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (106)
Céntrico departamento en Puerto Escondido.	$7,518	$26	79%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (72)
Loft, A/C, Pool, Starlink, near beaches, CasaCosme	$21,839	$82	71%	1	1.5	3	$24	✅	❌	✅	N / N	⭐️ 5 (23)
Casa Hibiscus-Zaachila 2	$17,802	$64	76%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (188)
Suite Iguanas , Hermoso Diseño Mexicano / Bacocho	$11,811	$44	71%	1	1	1	$12	❌	❌	✅	N / Y	⭐️ 0 (0)
Casa Boutique Colibrí Departamento2 - Gran alberca	$14,418	$95	41%	1	1	2	$10	✅	✅	❌	Y / Y	⭐️ 5 (30)
1 AC bdrm Apartment #2 at Rinconada, Carrizalillo	$10,063	$49	55%	1	1	2	$18	✅	❌	❌	N / Y	⭐️ 5 (56)
1 bdrm Apartment #4 at Rinconada Carrizalillo	$9,808	$50	53%	1	1	2	$18	✅	❌	❌	Y / Y	⭐️ 5 (50)
1 AC bdrm Top Apartment 6 Rinconada Carrizalillo	$16,110	$68	64%	1	1	99	$18	✅	❌	❌	N / Y	⭐️ 5 (63)
departamento wifi fibra óptica en la playa	$6,258	$18	95%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Optic Fiber, King bed, Pool, Near Beach, AC	$17,185	$73	63%	1	1	1	$27	✅	❌	✅	Y / Y	⭐️ 4.5 (35)
Estudio Carrizalillo with AC, best location	$13,933	$47	81%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (85)
#19 Queen bed Studio apartment w/ AC & kitchen	$8,370	$41	54%	1	1	1	$12	❌	❌	❌	N / N	⭐️ 5 (60)
Tropical garden apartment with Starlink internet.	$21,657	$61	97%	1	1	4	$0	✅	❌	❌	N / Y	⭐️ 5 (89)
Estudio with AC, best location Carrizalillo Beach.	$16,858	$49	94%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (186)
Casa Hibiscus B	$20,804	$58	98%	1	1	2	$0	❌	✅	❌	N / Y	⭐️ 5 (299)
Suite Coral near Carrizalillo	$15,796	$52	83%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (3)
004 Departamento Pacífico 9	$8,696	$66	36%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (24)
1 bdrm apartment #1 at Rinconada Carrizalillo	$11,459	$45	68%	1	1	2	$18	✅	❌	❌	N / Y	⭐️ 5 (71)
Suite Delfines Shared terrace ocean view	$17,459	$53	90%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (3)
Espectacular Loft Para Parejas en Puerto Escondido	$24,866	$86	79%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (60)
Departamento en Puerto Escondido!	$3,557	$27	36%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4 (10)

Return Metrics

-8.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,193	-$6,386	-$9,580	-$12,773	-$15,967	-$31,934	-$95,803
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$3,000	$6,060	$9,181	$12,364	$15,612	$32,849	$121,704
Total Return	$149,806	$149,673	$149,600	$149,590	$149,644	$150,914	$175,900

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.71%

Cap Rate

2.95%

Return on Investment

5.24%

Puerto Escondido - Oaxaca Puerto Escondido, Oaxaca

1 bed • 1 bath • 4 guests

Purchase Price

-29

Airbnb Investor Score

-$3,193

Annual Profit

3.0%

Cap Rate

-8.7%

Cash on Cash

$13,660

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $39/night at 41% occupancy ($5,840.25). Airbtics projects $55/night at 68% occupancy ($13,660).

Occupancy Rate

Top 53% 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.

$13,882

Avg annual revenue

68%

Avg occupancy rate

$55

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

-$3,193

Profit

Revenue

$13,660

Operating Expenses

$9,229

Operating Income

$4,431

Mortgage & Taxes

$7,625

Profit (Cash Flow)

-$3,193

$36,625

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$2,125

Closing Costs

$4,500

Total

$36,625

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.71%

Cap Rate

2.95%

Return on Investment

5.24%