BNBCalc Short Term Rental Rental Arbitrage Analysis Av. Insurgentes Sur 1310, Col del Valle Sur, Benito Juárez, 03100 Ciudad de México, CDMX, México

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$12,108

Profit (Cash Flow)

$2,194

Cash on Cash Return

34.5%

Annual Revenue

$12,108

AirDNA projects $51/night at 65% occupancy ($12,107).

BNB Calc projects a 65% occupancy rate, $51 rate per night.

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

Return Metrics

34.54% 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)	$2,193	$4,387	$6,581	$8,775	$10,969	$21,938	$65,814
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	$2,193	$4,387	$6,581	$8,775	$10,969	$21,938	$65,814

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.54%

Payback Period Days

1057

Return on Investment

34.54%

1310 Av. Insurgentes Sur Mexico City, Ciudad de México, 03100

2 bed • 1 bath • 5 guests

Monthly Rent

$12,108

Annual Revenue

AirDNA projects $51/night at 65% occupancy ($12,107.83).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,194

Profit

Revenue

$12,108

Operating Expenses

$5,114

Operating Income

$6,994

Net Effective Rent

$4,800

Profit (Cash Flow)

$2,194

$6,350

Cash Investment

Renos & Furnishing

$5,850

Setup Costs

$500

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

34.54%

Payback Period Days

1057