BNBCalc Short Term Rental Rental Arbitrage Analysis 1808 Helechos, Monterrey, N.L., 64810

4 bed • 2 bath • 4 guests • MX$0

BNB

Calc

Annual Revenue

M$797,866

Profit (Cash Flow)

M$223,465

Cash on Cash Return

204.1%

Annual Revenue

M$797,866

AirDNA projects M$1,883/night at 68% occupancy ($467,714). Airbtics projects M$3,766/night at 58% occupancy ($797,865). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 58% occupancy rate, M$3,766 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$411,799	M$619,889	M$1,092,707	M$1,751,058
Occupancy	46%	54%	78%	90%
Nightly Rate	M$2,415	M$3,091	M$3,766	M$5,240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Depas 4cuartos Fundidora, TEC,Cintermex,Arena,BBVA	M$992,019	M$2,743	95%	4	3	1	M$1,474	❌	❌	❌	N / Y	⭐️ 5 (14)
Amplio, privado y céntrico. Fundidora - Blanco	M$407,562	M$1,351	81%	4	1	3	M$368	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Lovely 4 Bedroom Home w/ Parking + 1st FL Bedroom	M$491,056	M$2,395	53%	4	3	1	M$1,044	❌	❌	✅	Y / Y	⭐️ 5 (38)
Contempo / Minimal House Downtown Monterrey	M$928,667	M$3,214	78%	4	4	2	M$860	❌	❌	✅	Y / Y	⭐️ 4.8 (170)
Gorgeous house w/ rooftop pool	M$1,962,300	M$9,702	55%	4	5	1	M$512	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
Zen House / Diamante / Zona Tec / Factura	M$494,290	M$2,436	54%	4	3	2	M$614	❌	❌	✅	Y / Y	⭐️ 4.8 (127)
Familiar/Empresa. Tec, Zona Sur	M$1,148,752	M$3,644	85%	4	5	2	M$860	✅	❌	❌	Y / Y	⭐️ 5 (49)
Residencia Amueblada San Nicolás.	M$308,901	M$1,453	57%	4	3	3	M$368	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Casa Completa Amueblada	M$769,969	M$2,538	81%	4	5	2	M$1,167	❌	❌	✅	Y / Y	⭐️ 5 (114)
Large residence with beautiful pool (no events)	M$1,230,035	M$5,731	58%	4	4	3	M$2,231	✅	❌	❌	Y / Y	⭐️ 4.7 (77)
13. Vintage Mexican House near DownTown	M$604,640	M$3,889	41%	4	3	2	M$1,044	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
Casa Moderna Céntrica / En Privada	M$1,052,219	M$3,439	82%	4	4	2	M$1,167	❌	❌	✅	Y / Y	⭐️ 5 (44)
41. Beautiful Townhouse	M$825,216	M$4,421	48%	4	3	1	M$1,842	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Depto económico cerca de Fundidora y Cintermex	M$1,152,989	M$3,500	90%	4	4	3	M$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Estancia para Grupos ¡Macroplaza!	M$740,023	M$3,725	54%	4	4	8	M$655	❌	❌	❌	Y / Y	⭐️ 4.6 (87)
La Casa de los Azulejos	M$516,458	M$1,904	72%	4	5	2	M$614	❌	❌	❌	N / Y	⭐️ 5 (33)
Family House, Pastora Zone	M$501,188	M$2,661	51%	4	4	2	M$430	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Pent house en la Purísima	M$504,341	M$2,333	56%	4	2	1	M$1,863	✅	❌	✅	Y / Y	⭐️ 4.8 (85)
M 15 camas dobles/ wifi / factura	M$316,904	M$2,538	32%	4	3	2	M$1,863	❌	❌	❌	Y / Y	⭐️ 5 (7)
Fundidora Centro Monterrey	M$417,715	M$2,661	42%	4	2	3	M$614	❌	❌	❌	Y / N	⭐️ 5 (3)
DEPARTAMENTOS CONTIGUOS HASTA PARA 16 PERSONAS	M$410,387	M$3,398	33%	4	5	3	M$0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Two Panoramic Apts One Big Family Across Fundidora	M$2,152,193	M$7,328	79%	4	3	1	M$1,044	✅	❌	❌	Y / Y	⭐️ 5 (2)
Tendrás la mejor estancia, seguridad, tranquilidad	M$209,011	M$1,126	49%	4	3	4	M$737	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
ApamXL	M$1,360,813	M$4,094	90%	4	4	3	M$1,474	❌	❌	❌	Y / Y	⭐️ 5 (8)
Monterrey a tus pies.	M$613,257	M$3,296	50%	4	5	2	M$1,228	❌	❌	✅	Y / Y	⭐️ 5 (13)
Casa Fundidora/Arena/Cintermex	M$752,919	M$3,070	67%	4	3	1	M$0	❌	❌	❌	N / N	⭐️ 5 (4)
Departamento en 3 piso zona T.E.C.	M$490,606	M$2,272	59%	4	4	1	M$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
21. Bienvenido al corazón de MTY	M$345,991	M$1,330	66%	4	2	2	M$1,105	❌	❌	✅	N / Y	⭐️ 4.6 (64)
Casa grande a 1 km de Fundidora hasta 15 personas.	M$522,742	M$2,886	49%	4	2	3	M$614	❌	❌	✅	Y / Y	⭐️ 4 (2)
Terraza Eventos. Ideal para carnes asadas.	M$603,432	M$5,117	32%	4	2	1	M$491	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Terraza carnes asadas hasta 25 personas Centro Mty	M$889,653	M$5,138	47%	4	2	1	M$491	❌	❌	✅	Y / Y	⭐️ 5 (8)
Departamento Centro de Monterrey	M$740,760	M$2,108	96%	4	4	4	M$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Casa Fundidora, hasta 16 personas Centro de Mty	M$467,762	M$2,804	45%	4	2	3	M$614	❌	❌	❌	Y / Y	⭐️ 3.9 (11)
Casa PAL Norte 18 personas Cintermex fundidora.	M$503,440	M$2,825	48%	4	2	3	M$614	❌	❌	✅	Y / Y	⭐️ 3.9 (9)
Casa Paraíso 14 personas	M$838,193	M$3,111	73%	4	2	3	M$614	❌	❌	✅	Y / Y	⭐️ 5 (2)
Depa 6 personas, wifi, 5 baños+ cocina con 4 rec.	M$636,797	M$1,740	100%	4	5	5	M$737	❌	❌	❌	N / N	⭐️ 3 (1)
Quinta en la ciudad	M$627,934	M$5,199	33%	4	4	1	M$0	✅	❌	❌	N / N	⭐️ 5 (1)

Return Metrics

204.05% 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$223,464	MX$446,929	MX$670,394	MX$893,859	MX$1,117,324	MX$2,234,649	MX$6,703,949
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$223,464	MX$446,929	MX$670,394	MX$893,859	MX$1,117,324	MX$2,234,649	MX$6,703,949

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

204.05%

Payback Period Days

178

Return on Investment

204.05%

1808 Helechos Monterrey, Nuevo León, 64810

4 bed • 2 bath • 4 guests

Monthly Rent

M$797,866

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$1,883/night at 68% occupancy.Projected nightly rate is M$3,766/night at 58% occupancy.

Occupancy Rate

Top 41% 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$755,252

Avg annual revenue

58%

Avg occupancy rate

MX$3,775

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$210k

M$840k

M$1k

M$2k

MX$223,465

Profit

Revenue

M$797,866

Operating Expenses

M$214,401

Operating Income

M$583,465

Net Effective Rent

M$360,000

Profit (Cash Flow)

M$223,465

MX$109,510

Cash Investment

Renos & Furnishing

M$107,463

Setup Costs

M$2,047

Total

M$109,510

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

204.05%

Payback Period Days

178