BNBCalc Short Term Rental Rental Arbitrage Analysis Calle Av Petempich, Playa del Carmen, Q.R., Mexico

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$12,784

Profit (Cash Flow)

$3,565

Cash on Cash Return

53.2%

Annual Revenue

$12,784

AirDNA projects $43/night at 50% occupancy ($7,852).

BNB Calc projects a 50% occupancy rate, $70 rate per night.

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

Return Metrics

53.2% 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)	$3,564	$7,129	$10,694	$14,259	$17,824	$35,648	$106,945
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	$3,564	$7,129	$10,694	$14,259	$17,824	$35,648	$106,945

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.2%

Payback Period Days

686

Return on Investment

53.2%

Calle Av Petempich Playa del Carmen, Quintana Roo

2 bed • 2 bath • 4 guests

Monthly Rent

$12,784

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,565

Profit

Revenue

$12,784

Operating Expenses

$8,019

Operating Income

$4,765

Net Effective Rent

$1,200

Profit (Cash Flow)

$3,565

$6,700

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$200

Total

$6,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

53.2%

Payback Period Days

686