BNBCalc Short Term Rental Investment Analysis San Salvador, Chetumal, Quintana Roo, Mexico

4 bed • 4 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$51,225

Profit (Cash Flow)

$28,825

Cap Rate

19.5%

Annual Revenue

$51,225

AirDNA projects $64/night at 61% occupancy ($14,259). Airbtics projects $275/night at 51% occupancy ($51,225). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,357	$42,464	$74,442	$154,968
Occupancy	38%	51%	64%	77%
Nightly Rate	$152	$226	$316	$548

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa MILAN	$13,944	$61	61%	4	2	1	$9	❌	❌	❌	N / Y	⭐️ 5 (373)
Casa Manatí 1.3	$39,597	$163	65%	4	4	2	$54	✅	❌	❌	Y / N	⭐️ 5 (62)
Casa vacacional para disfrutar en familia	$44,263	$178	67%	4	3	1	$30	✅	✅	❌	N / N	⭐️ 5 (9)
Casa Margarita	$15,218	$77	54%	4	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (21)
Casa Balám en Chetumal	$14,055	$64	60%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (245)
Casa Zazil Ha Xul Ha Orilla Laguna	$51,211	$318	44%	4	4	1	$0	❌	❌	✅	N / Y	⭐️ 5 (126)
Hermosa casa en la Laguna Bacalar!!	$84,162	$315	73%	4	4.5	2	$0	❌	❌	✅	N / N	⭐️ 5 (315)
Casa Almendro de Agua	$120,239	$764	43%	4	4	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (110)
Hanna Sofia House - Lagoon Front 4 Bedrooms	$90,256	$548	45%	4	5	2	$0	✅	❌	❌	N / Y	⭐️ 5 (11)
Casa Gaviota Bacalar, Quintana Roo	$76,810	$453	46%	4	4.5	2	$30	❌	❌	❌	N / N	⭐️ 4.5 (148)
Casa Sol y Luna - Amaneceres y piscina infinita.	$135,328	$725	51%	4	4.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (40)
Casa Toledo Chetumal	$20,990	$155	37%	4	5	1	$0	❌	❌	❌	N / N	⭐️ 5 (11)
Teo's Bacalar/4 habitaciones	$30,063	$222	37%	4	4	1	$0	✅	❌	❌	N / N	⭐️ 5 (45)
4 Bedroom 5 Bathroom Oasis in Bacalar with Pool!	$66,182	$300	60%	4	5	2	$50	✅	❌	❌	N / Y	⭐️ 5 (23)
Casa céntrica a pie de laguna	$41,350	$269	42%	4	3	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (22)
4BR PRIVATE Lagoon Front HOUSE with Deck and KAYAKS	$101,040	$320	86%	4	3	2	$32	❌	❌	❌	N / N	⭐️ 5 (218)
Casa Nanis	$13,805	$82	46%	4	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa amplia, con seguridad, cochera, alberca y gym	$29,905	$260	30%	4	5	2	$76	✅	❌	❌	Y / N	⭐️ 5 (4)
Casa Nanis	$21,419	$86	66%	4	3	3	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Casa Piedra de Agua Bacalar	$36,564	$185	54%	4	1	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (103)
Casa Buena Onda —> @casabuenaonda.37	$52,021	$142	100%	4	2	2	$16	❌	❌	❌	N / N	⭐️ 4.8 (12)
Casa Sirena - a orilla de la laguna	$71,480	$310	63%	4	4	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (4)
Casa Toledo Chetumal	$24,854	$172	39%	4	2	1	$12	❌	❌	❌	N / N	⭐️ 5 (1)
Casa Tumben	$28,182	$100	77%	4	3	30	$0	❌	❌	❌	N / N	⭐️ 4.5 (5)
Casa Seabreeze	$49,983	$149	90%	4	2	2	$74	❌	❌	❌	Y / Y	⭐️ 0 (2)
Hermosa villa en Bacalar	$102,923	$516	54%	4	5	1	$21	❌	❌	❌	N / N	⭐️ 0 (0)
Zensus Laguna Vlla Privada	$68,076	$620	30%	4	3	1	$0	❌	✅	✅	N / N	⭐️ 0 (0)

Return Metrics

55.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,825	$57,650	$86,475	$115,300	$144,125	$288,250	$864,751
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$4,000	$8,080	$12,241	$16,486	$20,816	$43,798	$162,272
Total Return	$232,825	$265,730	$298,716	$331,786	$364,941	$532,049	$1,227,024

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.97%

Cap Rate

19.49%

Return on Investment

69.2%

San Salvador Chetumal, Quintana Roo

4 bed • 4 bath • 6 guests

Purchase Price

293

Airbnb Investor Score

$28,825

Annual Profit

19.5%

Cap Rate

56.0%

Cash on Cash

$51,225

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $64/night at 61% occupancy.Projected nightly rate is $275/night at 51% occupancy.

Occupancy Rate

Top 49% of comparables

Avg Daily Rate

Top 43% of comparables

Seasonality

31 Airbnb Comparables

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

$48,866

Avg annual revenue

51%

Avg occupancy rate

$275

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

$15k

$55k

$95k

$135k

$28,825

Profit

Revenue

$51,225

Operating Expenses

$12,234

Operating Income

$38,991

Mortgage & Taxes

$10,166

Profit (Cash Flow)

$28,825

$51,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$5,500

Closing Costs

$6,000

Total

$51,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

55.97%

Cap Rate

19.49%

Return on Investment

69.2%