BNBCalc Short Term Rental Rental Arbitrage Analysis 149 Quintana Roo, Ciudad de México, CDMX, 06100

2 bed • 1 bath • 4 guests • MX$0

BNB

Calc

Annual Revenue

M$759,707

Profit (Cash Flow)

M$354,002

Cash on Cash Return

528.0%

Annual Revenue

M$759,707

AirDNA projects M$2,058/night at 72% occupancy ($541,248). Airbtics projects M$2,017/night at 74% occupancy ($545,045). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, M$2,391 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$342,529	M$625,580	M$784,974	M$928,879
Occupancy	63%	76%	87%	90%
Nightly Rate	M$1,455	M$2,204	M$2,391	M$2,744

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
VH \| Condesa \| Awesome Lighting Balcony & Gym 250	M$481,196	M$2,121	62%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
VH \| Condesa Washing Machine + Rooftop & Wifi 292	M$468,410	M$2,370	54%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
VH \| Smart 2BR Apt Condesa \| Balcony + Wifi \| 286	M$402,674	M$2,037	54%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Apartamento en Condesa	M$805,639	M$2,682	78%	2	2	1	M$1,247	❌	❌	✅	Y / Y	⭐️ 4 (4)
Apartment in Condesa.	M$849,172	M$2,557	87%	2	2	1	M$1,247	❌	❌	✅	Y / Y	⭐️ 5 (17)
Apartment in Condesa	M$900,314	M$2,661	90%	2	2	1	M$1,247	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
New! Stunning garden house 2 bdr Apt w/ p. terrace	M$742,189	M$2,266	88%	2	2	3	M$936	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Apartment in Condesa	M$895,616	M$2,765	86%	2	2	1	M$1,247	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Modern apartment in Condesa. Amazing location	M$998,421	M$3,243	82%	2	2	1	M$1,247	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Jacaranda Apartment with terrace and balconies	M$529,241	M$1,892	75%	2	3	2	M$748	❌	❌	❌	Y / Y	⭐️ 5 (27)
Safety and comfort in the Condesa area	M$798,071	M$2,308	92%	2	2	7	M$624	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Apartamento en Condesa	M$891,375	M$2,890	82%	2	2	1	M$1,247	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Grande y cómodo departamento en la Condesa	M$419,784	M$1,518	73%	2	2	1	M$624	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Departamento entero en Condesa con estacionamiento	M$605,310	M$1,871	87%	2	2	2	M$624	❌	❌	❌	Y / Y	⭐️ 5 (38)
Nice & cozy apartment in Condesa	M$456,810	M$1,351	91%	2	2	1	M$561	❌	❌	✅	Y / Y	⭐️ 5 (67)
Apartamento en Condesa HB 202	M$495,811	M$2,287	56%	2	2	1	M$1,247	❌	❌	✅	N / Y	⭐️ 5 (1)
Apartamento en Condesa HB 901	M$908,901	M$2,744	89%	2	2	1	M$1,247	❌	❌	✅	N / Y	⭐️ 4.8 (5)
Lovely apartment in Condesa neighborhood!	M$409,514	M$1,268	87%	2	2	2	M$873	❌	❌	❌	Y / Y	⭐️ 4.9 (189)
Amplio departamento cerca de Parque México	M$374,254	M$1,268	79%	2	2	1	M$499	❌	❌	❌	N / Y	⭐️ 5 (10)
Sunny Condesa Apartment with Private Rooftop	M$489,720	M$1,331	99%	2	3	2	M$998	❌	❌	✅	Y / Y	⭐️ 5 (64)
Charming 2BR Penthouse with Terrace in Condesa	M$748,135	M$2,328	86%	2	2	1	M$728	❌	❌	❌	Y / N	⭐️ 5 (10)
Apartamento en Condesa HB 902	M$640,091	M$2,536	66%	2	2	1	M$1,247	❌	❌	✅	N / Y	⭐️ 5 (1)
Bonito y Seguro Depto en Condesa	M$321,865	M$956	90%	2	2	2	M$437	❌	❌	❌	Y / N	⭐️ 4.8 (58)
Condesa la mejor zona, 2 ambientes depto. Completo	M$228,873	M$873	64%	2	2	1	M$624	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
VH \| Condesa \| View Balcony & Rooftop + Gym \| 255	M$551,049	M$2,121	71%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.6 (28)
Hermoso departamento en el corazón de la condesa	M$247,230	M$1,185	57%	2	3	1	M$0	❌	❌	❌	Y / Y	⭐️ 3.8 (4)
VH \| Fancy Apt 2 BR \| Wifi + Gym & Rooftop \| 282	M$394,462	M$1,497	72%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
VH \| 2 bedrooms + gym & balcony \| Condesa \| 287	M$497,641	M$2,266	60%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
w* \| Amazing 2BR with modern deco in Condesa	M$474,315	M$2,245	54%	2	2	1	M$728	❌	❌	❌	N / Y	⭐️ 4.3 (30)
Excelente ubicación bonita vista y cómodo Condesa	M$661,213	M$2,287	79%	2	3	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Encuentra lujo y comodidad en este contemporáneo departamento en la Condesa	M$555,519	M$2,952	51%	2	2	1	M$499	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
VH \| Condesa Apt Balcony & Wifi + Laundry Room 291	M$501,882	M$2,017	68%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
VH \| Condesa \| Industrial Design & Rooftop \| 251	M$578,949	M$2,308	68%	2	2	1	M$437	❌	❌	✅	Y / Y	⭐️ 5 (8)
Spacious Apartment in Condesa and Wide Balcony!	M$345,066	M$1,102	83%	2	1	2	M$541	❌	❌	❌	N / Y	⭐️ 4.8 (90)
Hermoso apartamento ubicadísimo cerca de Condesa!	M$282,156	M$832	89%	2	1	2	M$748	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Lovely apartment \| Roma Sur \| Best location	M$412,424	M$1,289	86%	2	2	3	M$312	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
w* \| Delightful 2BR with Balcony in Condesa	M$640,174	M$2,474	69%	2	3	1	M$728	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
VH \| Condesa \| Balcón + Laundry Room \| 261	M$524,501	M$2,349	61%	2	1	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
VH Condesa \| Depa con súper diseño + wifi I 246	M$543,274	M$2,183	68%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
El corazón de la condesa	M$264,631	M$1,954	37%	2	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

527.99% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	MX$354,002	MX$708,004	MX$1,062,007	MX$1,416,009	MX$1,770,012	MX$3,540,024	MX$10,620,073
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$354,002	MX$708,004	MX$1,062,007	MX$1,416,009	MX$1,770,012	MX$3,540,024	MX$10,620,073

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

527.99%

Payback Period Days

Return on Investment

527.99%

149 Quintana Roo Ciudad de México, Ciudad de México, 06100

2 bed • 1 bath • 4 guests

Monthly Rent

M$759,707

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$2,058/night at 72% occupancy.Projected nightly rate is M$2,017/night at 74% 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$558,396

Avg annual revenue

74%

Avg occupancy rate

MX$2,029

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$230k

M$480k

M$730k

M$1k

MX$354,002

Profit

Revenue

M$759,707

Operating Expenses

M$213,705

Operating Income

M$546,002

Net Effective Rent

M$192,000

Profit (Cash Flow)

M$354,002

MX$67,046

Cash Investment

Renos & Furnishing

M$64,967

Setup Costs

M$2,079

Total

M$67,046

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

527.99%

Payback Period Days