BNBCalc Short Term Rental Investment Analysis Zicatela, Puerto Escondido, Oax., 71984

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$21,038

Profit (Cash Flow)

$6,136

Cap Rate

11.2%

Annual Revenue

$21,038

AirDNA projects $53/night at 57% occupancy ($11,034). Airbtics projects $60/night at 66% occupancy ($14,463). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, $72 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,262	$14,732	$21,540	$30,167
Occupancy	54%	68%	80%	86%
Nightly Rate	$46	$58	$72	$94

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
El Capitán (Bacocho Airstream)	$15,913	$73	57%	1	2	1	$36	✅	❌	✅	N / N	⭐️ 5 (249)
Loft, A/C, alberca privada, Starlink, Cerca playas	$21,762	$76	76%	1	2	3	$24	✅	❌	✅	N / N	⭐️ 5 (12)
Superior Apartment in Rinconada - Delfin	$23,073	$106	59%	1	2	6	$27	✅	❌	❌	N / N	⭐️ 5 (6)
The garden casita	$24,687	$71	95%	1	2	5	$0	❌	❌	❌	N / N	⭐️ 4.8 (63)
Departamento cerca de playa.	$11,954	$62	50%	1	2	5	$21	❌	❌	❌	N / N	⭐️ 4.8 (15)
Hospedaje Amigos de Camila	$7,582	$38	53%	1	1	3	$15	❌	❌	✅	N / N	⭐️ 4.9 (35)
Apartamento en Café Azul, Bacocho.	$16,836	$46	100%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.3 (7)
Casa Pitiona. 10 min de Carrizalillo y Aeropuerto	$7,610	$33	63%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (40)
CASA MANILA #3	$15,475	$54	78%	1	1	2	$18	✅	❌	❌	N / N	⭐️ 4.8 (47)
Departamento 2 ,,PARAÍSO MIRELA “	$8,784	$40	60%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (57)
Departamento Pez Vela	$9,128	$29	86%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.9 (59)
212 Bacocho Villasol comfy Appartment	$30,375	$97	85%	1	1	2	$33	✅	❌	❌	N / N	⭐️ 4.9 (127)
302 Departamento Con A/C En Bacocho	$15,910	$73	58%	1	1	1	$18	❌	❌	✅	N / Y	⭐️ 4.8 (41)
1 bdrm Apartment #4 at Rinconada Carrizalillo	$9,071	$47	52%	1	1	2	$18	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
1 bdrm apartment #1 at Rinconada Carrizalillo	$9,440	$40	63%	1	1	2	$18	✅	❌	❌	Y / Y	⭐️ 4.9 (65)
1 AC bdrm Top Apartment 6 Rinconada Carrizalillo	$16,442	$73	61%	1	1	99	$18	✅	❌	❌	Y / Y	⭐️ 4.8 (58)
1 AC bdrm Apartment #2 at Rinconada, Carrizalillo	$8,437	$47	48%	1	1	2	$18	✅	❌	❌	Y / Y	⭐️ 5 (51)
Optic Fiber, King bed, Pool, Near Beach, AC	$18,228	$69	71%	1	1	1	$27	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Stylish Apartment in Rinconada - Tortuga	$17,973	$72	68%	1	1	6	$18	✅	❌	❌	N / N	⭐️ 5 (27)
Marlin’s Apartment 1	$18,227	$60	83%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.8 (74)
Marlins Apartment 2	$16,470	$60	75%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.8 (65)
Condos Mantarrayas - Tu hogar en la playa - Coral	$14,908	$72	55%	1	1	2	$18	✅	❌	❌	N / N	⭐️ 4.9 (60)
Casa Hibiscus-Zaachila 2	$17,927	$62	79%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (168)
Hermoso departamento muy cómodo	$9,757	$31	86%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.8 (95)
Suite Iguanas , Hermoso Diseño Mexicano / Bacocho	$11,846	$44	71%	1	1	1	$12	❌	❌	✅	N / Y	⭐️ 5 (194)
204 Habitación Con Balcón Y Excelente Ubicación	$9,452	$47	52%	1	1	1	$18	❌	❌	✅	N / Y	⭐️ 4.8 (53)
Céntrico departamento en Puerto Escondido.	$7,708	$26	81%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (54)
Suite Colorada Ocean view near Carrizalillo	$13,725	$50	75%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 5 (99)
Casa Boutique Colibrí Departamento2 - Gran alberca	$13,214	$94	38%	1	1	2	$10	✅	✅	❌	Y / Y	⭐️ 5 (26)
Tropical garden apartment with Starlink internet.	$22,721	$64	97%	1	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (75)
Casa Hibiscus B	$20,086	$56	98%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (266)
Bungalow "El Nido"	$8,198	$56	40%	1	2	2	$0	✅	❌	✅	N / N	⭐️ 4.9 (96)
Modern Loft, AC, Pool, Starlink, near beach	$24,544	$82	80%	1	2	3	$24	✅	❌	✅	N / N	⭐️ 5 (15)
Apartment-Family-P2-Ensuite with Shower-Balcony	$26,381	$106	68%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 3.6 (3)
Estudio Carrizalillo with AC, best location	$13,934	$47	81%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.9 (59)
Cómoda suite cerca de playa bacocho y carrizalillo	$9,705	$35	73%	1	1	1	$18	❌	❌	✅	N / Y	⭐️ 4.8 (80)
Coral planta baja	$9,429	$46	56%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (16)

Return Metrics

24.42% 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)	$6,135	$12,271	$18,407	$24,543	$30,679	$61,358	$184,074
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$2,000	$4,040	$6,120	$8,243	$10,408	$21,899	$81,136
Total Return	$108,135	$116,311	$124,528	$132,786	$141,087	$183,257	$365,210

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.42%

Cap Rate

11.21%

Return on Investment

37.98%

Zicatela Puerto Escondido, Oaxaca, 71984

1 bed • 1 bath • 1 guests

Purchase Price

134

Airbnb Investor Score

$6,135

Annual Profit

11.2%

Cap Rate

24.4%

Cash on Cash

$21,038

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $53/night at 57% occupancy ($11,034.02). Airbtics projects $60/night at 66% occupancy ($14,463).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$14,480

Avg annual revenue

66%

Avg occupancy rate

$60

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

$15k

$20k

$30k

$6,136

Profit

Revenue

$21,038

Operating Expenses

$9,819

Operating Income

$11,219

Mortgage & Taxes

$5,083

Profit (Cash Flow)

$6,136

$25,125

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$2,125

Closing Costs

$3,000

Total

$25,125

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.42%

Cap Rate

11.21%

Return on Investment

37.98%