BNBCalc Short Term Rental Rental Arbitrage Analysis Cacao, Chetumal, Quintana Roo, Mexico

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$30,662

Profit (Cash Flow)

$13,053

Cash on Cash Return

586.7%

Annual Revenue

$30,662

AirDNA projects $24/night at 66% occupancy ($5,785). Airbtics projects $34/night at 57% occupancy ($7,078). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 73% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,307	$5,626	$8,870	$12,769
Occupancy	41%	58%	73%	83%
Nightly Rate	$21	$25	$31	$40

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Ich-Ha Chetumal, encantador alojamiento	$9,783	$99	27%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (18)
Departamento Leona a solo 500 mts de la bahia	$3,741	$14	73%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (66)
Estudio en el corazón de Chetumal Quintana Roo	$17,715	$263	18%	1	1	2	$9	❌	❌	❌	N / Y	⭐️ 5 (93)
Departamento independiente con todos lo servicios	$5,380	$21	70%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (354)
Casa "La Tabasqueña" con Piscina y Estacionamiento	$11,712	$40	80%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (395)
Departamento céntrico y amplio	$3,514	$20	48%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (50)
Private Apartment Chetumal Orellana 11	$4,392	$24	50%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (93)
Departamento Villanueva 1. Depto. en Chetumal	$7,964	$34	64%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (125)
Cómodo Estudio en el Centro de Chetumal	$5,959	$26	56%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (48)
Departamento Bougainvilleas	$5,124	$25	56%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (257)
Mi casa es tu casa 2	$4,904	$20	67%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (136)
villa Maaya Luum 3	$3,115	$37	23%	1	1	1	$0	✅	✅	❌	N / Y	⭐️ 5 (32)
Departamento Zara cerca del ADO Chetumal	$5,236	$14	90%	1	1	1	$16	❌	❌	❌	N / Y	⭐️ 5 (66)
Chetumal チェトゥマル	$18,115	$49	98%	1	1	5	$15	❌	❌	❌	N / Y	⭐️ 0 (0)
CASITA TURQUESA	$4,877	$30	43%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 5 (250)
ESTANCIA ROSS 1	$5,772	$19	83%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (107)
Casa Luna	$5,270	$36	40%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (49)
Dept Cosmopolitan cerca del Bulevar	$7,497	$46	41%	1	1.5	1	$18	❌	❌	❌	N / N	⭐️ 5 (85)
Departamento Dakota cerca Bulevar	$5,419	$40	33%	1	1.5	1	$21	❌	❌	❌	N / N	⭐️ 5 (42)
2Ubicados sobre el malecón/ parques emblemáticos.	$5,948	$25	65%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (98)
4 Estamos en el malecón y el corazón de Chetumal.	$6,939	$24	79%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (220)
Cómoda y céntrica habitación	$3,792	$28	37%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (124)
Departamento Villa Flor	$4,425	$31	39%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Departamento "Milán", seguro, cómodo y limpio	$6,680	$25	73%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (126)
DIENA 1 Hermoso Depto. cerca de la Bahía- Factura	$6,957	$24	76%	1	1	2	$10	❌	❌	❌	N / Y	⭐️ 5 (105)
DIENA 3 Hermoso Depto. cerca de la Bahía - Factura	$8,101	$25	85%	1	1	2	$10	❌	❌	❌	N / Y	⭐️ 5 (217)
Casa Palma	$6,127	$31	54%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (95)
Marea by Don Queque	$4,216	$24	48%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (32)
TÜRK 2. A 25 minutos de Bacalar.	$6,869	$26	69%	1	1	1	$6	❌	❌	✅	N / Y	⭐️ 5 (236)
Departamento Privado Chetumal Orellana 5	$2,921	$21	38%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (101)
Mi casa es tu casa	$5,842	$21	76%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (310)
Villa Maaya Luum 4	$4,721	$30	43%	1	1	1	$0	✅	✅	❌	N / Y	⭐️ 5 (13)
Departamento Roma, ubicación céntrica, limpio	$6,072	$21	79%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (60)
Departamento Privado Chetumal Orellana 9	$3,752	$25	41%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (50)
1Estamos en el malecón zona muy céntrica.	$8,813	$28	86%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (558)
La casita de Chetumal	$5,271	$24	60%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (165)
Casa Marber Mini Loft	$2,335	$29	22%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (149)
Casa Máxima, cerca de la Bahía wifi/factura/bicis	$6,041	$27	60%	1	1	2	$6	❌	❌	✅	Y / Y	⭐️ 5 (179)
Bonito departamento en el caribe chetumaleño	$3,488	$19	48%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 4.5 (64)
Apartamento amplio en Chetumal	$4,130	$18	61%	1	1	1	$3	❌	❌	✅	N / N	⭐️ 5 (57)

Return Metrics

586.66% 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)	$13,053	$26,106	$39,159	$52,213	$65,266	$130,532	$391,597
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	$13,053	$26,106	$39,159	$52,213	$65,266	$130,532	$391,597

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

586.66%

Payback Period Days

Return on Investment

586.66%

Cacao Chetumal, Quintana Roo, 77086

1 bed • 1 bath • 1 guests

Monthly Rent

$30,662

Annual Revenue

BNBCalc predicts this property will get $34 per night with 57% occupancy, putting it in the top 56% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$6,223

Avg annual revenue

57%

Avg occupancy rate

$34

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

$0k

$5k

$15k

$20k

$13,053

Profit

Revenue

$30,662

Operating Expenses

$9,809

Operating Income

$20,853

Net Effective Rent

$7,800

Profit (Cash Flow)

$13,053

$2,225

Cash Investment

Renos & Furnishing

$2,125

Setup Costs

$100

Total

$2,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

586.66%

Payback Period Days