BNBCalc Short Term Rental Rental Arbitrage Analysis 77760 16, Tulum, Q.R., 77760

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$33,953

Profit (Cash Flow)

$8,419

Cash on Cash Return

95.1%

Annual Revenue

$33,953

AirDNA projects $226/night at 57% occupancy ($47,050). Airbtics projects $166/night at 56% occupancy ($33,953). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 56% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,318	$28,265	$45,434	$68,088
Occupancy	45%	53%	64%	73%
Nightly Rate	$121	$142	$187	$246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Incredible Pent House with Private Pool	$26,926	$102	70%	3	0	2	$54	✅	❌	✅	Y / Y	⭐️ 4.9 (13)
Pool on Rooftop, 3 bdrms	$42,746	$173	64%	3	3	2	$130	✅	❌	❌	N / Y	⭐️ 4.7 (61)
Cozy Penthouse w/Private Pool & Rooftop+SPA+Gym !	$39,379	$202	50%	3	3	1	$150	✅	✅	❌	N / Y	⭐️ 4.8 (39)
Amplio, cómodo ideal grupos / Alberca privada	$22,345	$115	49%	3	3	1	$48	✅	❌	✅	Y / Y	⭐️ 4.7 (17)
Hermosa casa vacacional con piscina privada 10 pax	$107,288	$340	84%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (6)
Short drive to beach / 3BR Spacious apartment	$23,907	$142	46%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
Exquisite 3BDR Penthouse\|Private rooftop pool	$27,618	$128	57%	3	3	2	$90	✅	❌	❌	N / Y	⭐️ 5 (8)
Luxury 3BDR Penthouse\| Private Rooftop pool	$28,884	$128	59%	3	3	2	$90	✅	❌	✅	N / Y	⭐️ 4.8 (11)
3 Bedroom PH in the hipster area	$40,146	$167	65%	3	3	3	$69	✅	❌	❌	Y / Y	⭐️ 4.7 (12)
High-Class PH Tulum W/Spa, Pool & Rooftop	$21,715	$108	53%	3	3	2	$115	✅	✅	❌	Y / Y	⭐️ 5 (4)
3BD apartment. Great location.	$44,930	$277	44%	3	2	3	$40	✅	✅	✅	Y / Y	⭐️ 4.8 (19)
OasisTulum Kinky apartment 5 mins from centro.	$26,316	$170	42%	3	2	1	$46	✅	✅	✅	Y / Y	⭐️ 0 (0)
Don Quijote - Private pool & Beach club access	$32,913	$114	76%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (8)
Stunning 3BRAZ Penthouse \| Aldea Zama \| Private Rooftop Jacuzzi \| Top-Notch Amenities	$21,418	$133	44%	3	4	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Exclusive, spacious PH - rooftop pool & luxury SPA	$34,050	$202	45%	3	3	2	$65	✅	❌	✅	N / Y	⭐️ 4.7 (23)

Return Metrics

95.13% 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)	$8,419	$16,838	$25,257	$33,676	$42,095	$84,191	$252,575
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,419	$16,838	$25,257	$33,676	$42,095	$84,191	$252,575

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

95.13%

Payback Period Days

383

Return on Investment

95.13%

77760 16 Tulum, Quintana Roo, 77760

3 bed • 3 bath • 10 guests

Monthly Rent

$33,953

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 57% occupancy.Projected nightly rate is $166/night at 56% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$36,038

Avg annual revenue

56%

Avg occupancy rate

$166

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

$20k

$50k

$80k

$110k

$8,419

Profit

Revenue

$33,953

Operating Expenses

$5,134

Operating Income

$28,819

Net Effective Rent

$20,400

Profit (Cash Flow)

$8,419

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

95.13%

Payback Period Days

383