BNBCalc Short Term Rental Rental Arbitrage Analysis Don Alberto 2105, Libertad, 23456 Cabo San Lucas, B.C.S., Mexico

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$24,077

Profit (Cash Flow)

-$1,045

Cash on Cash Return

-13.1%

Annual Revenue

$24,077

AirDNA projects $103/night at 64% occupancy ($24,076).

BNB Calc projects a 64% occupancy rate, $103 rate per night.

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

Return Metrics

-13.14% 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)	-$1,045	-$2,090	-$3,135	-$4,181	-$5,226	-$10,452	-$31,357
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	-$1,045	-$2,090	-$3,135	-$4,181	-$5,226	-$10,452	-$31,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.14%

Payback Period Days

Return on Investment

-13.14%

2105 Don Alberto Cabo San Lucas, Baja California Sur, 23456

2 bed • 2 bath • 6 guests

Monthly Rent

$24,077

Annual Revenue

Projected nightly rate is $103/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,045

Profit

Revenue

$24,077

Operating Expenses

$8,922

Operating Income

$15,155

Net Effective Rent

$16,200

Profit (Cash Flow)

-$1,045

$7,950

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,450

Total

$7,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-13.14%

Payback Period Days