BNBCalc Short Term Rental Rental Arbitrage Analysis Calz. Ignacio Zaragoza 846, Agrícola Pantitlán, Iztacalco, 08100 Ciudad de México, CDMX, México

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$8,638

Profit (Cash Flow)

-$981

Cash on Cash Return

-14.6%

Annual Revenue

$8,638

AirDNA projects $43/night at 55% occupancy ($8,638).

BNB Calc projects a 55.00000000000001% occupancy rate, $43 rate per night.

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

Return Metrics

-14.55% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$980	-$1,961	-$2,942	-$3,923	-$4,904	-$9,809	-$29,427
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	-$980	-$1,961	-$2,942	-$3,923	-$4,904	-$9,809	-$29,427

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.55%

Payback Period Days

Return on Investment

-14.55%

846 Calz. Ignacio Zaragoza Mexico City, Ciudad de México, 08100

2 bed • 1 bath • 4 guests

Monthly Rent

$8,638

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$981

Profit

Revenue

$8,638

Operating Expenses

$4,963

Operating Income

$3,675

Net Effective Rent

$4,656

Profit (Cash Flow)

-$981

$6,738

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$488

Total

$6,738

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-14.55%

Payback Period Days