BNBCalc Short Term Rental Rental Arbitrage Analysis Río Antigua, Arteaga, Coah., 25356

3 bed • 2.5 bath • 10 guests • MX$0

BNB

Calc

Annual Revenue

M$421,193

Profit (Cash Flow)

-M$243,549

Cash on Cash Return

-268.8%

Annual Revenue

M$421,193

Airbtics projects M$1,499/night at 62% occupancy ($339,444). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, M$1,602 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$199,220	M$320,329	M$433,779	M$713,594
Occupancy	46%	65%	72%	93%
Nightly Rate	M$1,150	M$1,314	M$1,602	M$2,053

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
bonita y cómoda para vacacionar	M$263,984	M$1,006	69%	3	1	2	M$431	❌	❌	✅	N / N	⭐️ 4.8 (29)
Casa Climatizada en Valle Oriente Facturamos	M$380,637	M$1,602	63%	3	3	3	M$493	❌	❌	✅	Y / Y	⭐️ 5 (26)
Casa luminosa en Arteaga, facturo	M$436,366	M$1,335	87%	3	4	5	M$862	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cabaña Bosques de Monterreal ¡Muy cerca del lobby!	M$734,251	M$2,834	69%	3	2	2	M$616	❌	❌	✅	Y / Y	⭐️ 5 (220)
Casa Privada, Climatizada en Valle Oriente	M$349,261	M$1,335	70%	3	2	2	M$431	❌	❌	✅	Y / Y	⭐️ 5 (66)
Casa en Valle de los Almendros	M$310,493	M$1,232	67%	3	3	1	M$637	❌	❌	❌	Y / N	⭐️ 4.8 (22)
Climatizada / Facturamos / Residencial Visalta	M$496,797	M$1,437	93%	3	3	2	M$493	✅	❌	❌	Y / Y	⭐️ 5 (54)
Residencia al norte de Saltillo	M$380,493	M$1,561	64%	3	3	1	M$287	❌	❌	✅	Y / N	⭐️ 4.8 (98)
Casa Urbano 3 Habitaciones	M$649,323	M$4,435	40%	3	4	1	M$0	✅	❌	❌	Y / Y	⭐️ 5 (102)
Finca campestre con hermoso jardín	M$331,068	M$2,649	33%	3	1	1	M$370	❌	❌	❌	N / N	⭐️ 4.9 (192)
Casa Amplia zona Norte Saltillo.	M$196,612	M$1,191	42%	3	2	3	M$739	❌	❌	❌	N / N	⭐️ 4.8 (17)
Hermosa y cómoda casa remodelada c/AC	M$253,737	M$821	84%	3	3	2	M$370	❌	❌	✅	Y / N	⭐️ 4.8 (59)
Casa Jardines Saltillo	M$188,850	M$1,027	46%	3	1	2	M$616	❌	❌	✅	Y / N	⭐️ 5 (18)
Casa valle oriente Facturamos	M$353,409	M$1,602	58%	3	2	1	M$431	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Espaciosa-cómoda, Excelente ubicación, Facturamos	M$345,647	M$1,273	69%	3	3	4	M$1,170	❌	❌	✅	Y / Y	⭐️ 5 (3)
Casa La Torre Ideal para Ejecutivos, Facturamos	M$216,879	M$883	66%	3	2	25	M$246	❌	❌	❌	N / N	⭐️ 4.8 (36)
Casa Residencial - Bien Ubicada	M$284,805	M$1,109	66%	3	2	2	M$554	❌	❌	❌	N / N	⭐️ 4.7 (33)
Casa completa amplia, segura y tranquila.	M$193,943	M$1,170	43%	3	2	3	M$719	❌	❌	❌	N / N	⭐️ 4.5 (43)
Residencia en esquina Facturamos	M$374,518	M$1,437	70%	3	3	2	M$616	❌	❌	✅	Y / N	⭐️ 5 (5)
Encantadora casa nueva en excelente ubicación	M$527,619	M$1,828	78%	3	3	4	M$493	✅	❌	❌	Y / Y	⭐️ 5 (26)
Hermosa casa moderna y cómoda. Facturamos	M$405,052	M$1,643	65%	3	4	4	M$801	❌	❌	❌	Y / Y	⭐️ 5 (26)
Comfortable house (3 bedrooms) for professionals	M$432,115	M$1,622	72%	3	3	3	M$390	✅	❌	❌	Y / Y	⭐️ 5 (15)
Casa nueva en fracc privado	M$284,107	M$1,109	70%	3	4	1	M$0	❌	❌	✅	N / N	⭐️ 5 (5)
Casa de descanso o fin de semana	M$355,935	M$1,314	74%	3	2	2	M$0	❌	❌	✅	Y / Y	⭐️ 3.9 (14)
Casa bonita equipada. Facturamos	M$514,046	M$1,478	95%	3	3	5	M$0	❌	❌	❌	Y / N	⭐️ 5 (8)
Bonita y confortable casa al oriente de Saltillo	M$323,327	M$1,745	49%	3	2	2	M$739	✅	✅	❌	Y / Y	⭐️ 4.9 (77)
Excelente casa cómoda	M$174,230	M$780	61%	3	2	3	M$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Casa Residencial Grande	M$291,314	M$1,253	61%	3	2	2	M$493	❌	❌	❌	N / N	⭐️ 4.6 (11)
Tranquilidad y Confort, Fracc. Privado Facturamos!	M$232,978	M$1,273	50%	3	3	3	M$0	❌	❌	❌	Y / Y	⭐️ 0 (17)
CASA VID Fraccionamiento privado y bien ubicado	M$481,664	M$3,511	37%	3	2	2	M$431	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Departamento La Torre 1	M$127,762	M$698	50%	3	1	1	M$0	❌	❌	❌	N / N	⭐️ 4.5 (17)
Casa climatizada damos factura	M$489,220	M$1,437	93%	3	3	4	M$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Tranquila-segura, linda, facturo	M$453,820	M$1,253	99%	3	4	5	M$0	❌	❌	❌	Y / N	⭐️ 0 (3)
Casa en Fraccionamiento Privado	M$135,277	M$1,027	36%	3	4	1	M$0	❌	❌	❌	N / N	⭐️ 0 (0)
Casa al oriente de la ciudad	M$430,965	M$1,253	94%	3	4	4	M$0	❌	❌	❌	N / N	⭐️ 0 (0)
Hermosa nueva Casa Frac. Privado	M$394,354	M$1,314	82%	3	4	3	M$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa completa amueblada	M$250,801	M$1,458	47%	3	4	2	M$0	❌	❌	❌	N / N	⭐️ 4.8 (4)
Renta de Casa Privada	M$144,292	M$1,232	32%	3	3	1	M$0	❌	❌	✅	N / N	⭐️ 0 (0)

Return Metrics

-268.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-MX$243,549	-MX$487,098	-MX$730,648	-MX$974,197	-MX$1,217,746	-MX$2,435,493	-MX$7,306,481
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$243,549	-MX$487,098	-MX$730,648	-MX$974,197	-MX$1,217,746	-MX$2,435,493	-MX$7,306,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-268.8%

Payback Period Days

Return on Investment

-268.8%

Río Antigua Arteaga, Coahuila de Zaragoza, 25356

3 bed • 2.5 bath • 10 guests

Monthly Rent

M$421,193

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$1,499/night at 62% 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$337,380

Avg annual revenue

62%

Avg occupancy rate

MX$1,507

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$115k

M$315k

M$520k

M$735k

-MX$243,549

Profit

Revenue

M$421,193

Operating Expenses

M$184,743

Operating Income

M$236,451

Net Effective Rent

M$480,000

Profit (Cash Flow)

-M$243,549

MX$90,606

Cash Investment

Renos & Furnishing

M$88,552

Setup Costs

M$2,053

Total

M$90,606

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-268.8%

Payback Period Days