BNBCalc Short Term Rental Rental Arbitrage Analysis Puerto Escondido - Oaxaca, Puerto Escondido, Oax.,

2 bed • 2 bath • 4 guests • MX$0

BNB

Calc

Annual Revenue

M$458,453

Profit (Cash Flow)

M$32,299

Cash on Cash Return

47.4%

Annual Revenue

M$458,453

AirDNA projects M$1,402/night at 47% occupancy ($240,693). Airbtics projects M$1,768/night at 71% occupancy ($458,453). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, M$1,768 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$284,142	M$429,047	M$539,326	M$935,596
Occupancy	57%	77%	85%	93%
Nightly Rate	M$1,341	M$1,504	M$1,707	M$2,723

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Jardín Mágico, con terraza y alberca	M$477,085	M$2,723	47%	2	2	2	M$244	✅	❌	✅	N / Y	⭐️ 5 (16)
Casa Bella familiar, amplía cochera,	M$253,844	M$1,707	40%	2	1	1	M$366	❌	❌	✅	N / Y	⭐️ 4.5 (32)
Departamento Carolina	M$310,619	M$1,483	56%	2	1	1	M$244	❌	❌	❌	N / N	⭐️ 5 (44)
Bonito departamento: amplio, muy cómodo.	M$256,587	M$935	75%	2	1	2	M$0	❌	❌	❌	N / N	⭐️ 4.5 (131)
Casa a 5 min del Aeropuerto y Playa Bacocho	M$392,206	M$1,219	86%	2	1	2	M$366	❌	❌	❌	Y / N	⭐️ 5 (66)
Departamento cerca de las playas Puerto Escondido	M$297,126	M$955	85%	2	1	2	M$0	❌	❌	❌	Y / N	⭐️ 5 (210)
Dorados Deluxe 3 mn caminando a playa carrizalillo	M$368,228	M$1,483	67%	2	2	2	M$406	❌	❌	❌	Y / N	⭐️ 5 (37)
Dorados Deluxe 3 mn caminando a playa carrizalillo	M$377,331	M$1,544	66%	2	2	3	M$305	❌	❌	❌	Y / N	⭐️ 5 (122)
Condos Mantarrayas -Tu Hogar en la playa -Turquesa	M$496,227	M$1,646	81%	2	1	2	M$549	✅	❌	❌	N / N	⭐️ 5 (236)
Dorados Deluxe 3 mn caminando a playa carrizalillo	M$461,682	M$1,504	83%	2	2	3	M$305	❌	❌	❌	Y / N	⭐️ 5 (180)
Dorados Deluxe 3 mn caminando a playa carrizalillo	M$451,115	M$1,544	79%	2	2	3	M$305	❌	❌	❌	Y / N	⭐️ 5 (136)
Marlin’s Apartment 6	M$518,539	M$1,707	83%	2	1	1	M$0	✅	❌	❌	N / Y	⭐️ 5 (79)
Marlin's Apartment 5	M$581,004	M$1,707	93%	2	1	1	M$0	✅	❌	❌	N / N	⭐️ 5 (103)
Marlin's Apartment 9	M$539,509	M$1,585	93%	2	1	1	M$0	✅	❌	❌	N / N	⭐️ 5 (103)
Marlin's Apartment 11	M$587,242	M$1,707	94%	2	1	1	M$0	✅	❌	❌	N / N	⭐️ 5 (82)
Optic Fiber, King beds, AC, Near beach w/Pool	M$800,303	M$2,804	77%	2	2	1	M$589	✅	❌	✅	Y / Y	⭐️ 5 (65)
Carrizalillo house with stunning views	M$1,159,874	M$8,108	39%	2	2.5	3	M$508	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
CASA RIPIO ESCONDIDO Tropical top comfort	M$613,191	M$1,971	85%	2	2	2	M$0	✅	❌	❌	N / Y	⭐️ 5 (119)
Residencia en el centro de Puerto Escondido	M$456,398	M$3,637	34%	2	0	2	M$305	✅	❌	❌	N / N	⭐️ 5 (4)
Nice house: very clean, well equipped and located	M$284,487	M$1,036	75%	2	1	2	M$0	❌	❌	❌	Y / N	⭐️ 5 (274)
Departamento Cerca de las playas puerto escondido	M$266,869	M$935	78%	2	1	2	M$0	❌	❌	✅	N / N	⭐️ 5 (157)
Departamento Arena Dorada	M$307,002	M$975	86%	2	1	2	M$0	❌	❌	❌	N / N	⭐️ 5 (62)
Departamento Puente al descanso	M$260,021	M$935	76%	2	1	2	M$0	❌	❌	❌	N / N	⭐️ 5 (60)
CASA completa para grupos ubicada atrás aeropuerto	M$252,137	M$1,768	38%	2	2	2	M$366	❌	❌	❌	Y / N	⭐️ 4.5 (13)
"Casa Girasoles" Family Stay	M$170,692	M$1,036	45%	2	1	2	M$0	❌	❌	✅	Y / Y	⭐️ 4.7 (61)
Dorados Deluxe 3 mn caminando a playa carrizalillo	M$395,051	M$1,524	70%	2	2	3	M$305	❌	❌	❌	Y / N	⭐️ 5 (134)
Departamento Marsopas a 5 minutos a pie de playas4	M$481,250	M$1,483	87%	2	2	3	M$366	✅	❌	❌	Y / Y	⭐️ 5 (43)
Departamento Marsopas a 5 minutos a pie de playas5	M$383,448	M$1,483	69%	2	2	3	M$366	✅	❌	❌	Y / Y	⭐️ 5 (63)
Apto. Villa Sofia	M$404,601	M$1,382	80%	2	1	3	M$0	✅	❌	❌	N / N	⭐️ 5 (172)
2 AC + Starlink/Fibra óptica + Cocina privada	M$246,610	M$914	72%	2	1	2	M$244	❌	❌	❌	N / Y	⭐️ 5 (96)
Casa Mirador 360 View of Puerto Escondido	M$726,356	M$2,256	87%	2	3	3	M$894	✅	❌	✅	Y / Y	⭐️ 5 (133)
Departamento 2 mares con alberca privada	M$493,849	M$1,626	83%	2	2	3	M$0	✅	❌	❌	N / N	⭐️ 5 (111)
Departamento Mexico Bonito !	M$685,187	M$2,256	83%	2	1	2	M$0	❌	❌	❌	N / N	⭐️ 4.5 (149)
Lovely apartment Carrizalillo (Starlink)	M$1,075,910	M$2,987	98%	2	1	4	M$447	✅	❌	❌	Y / N	⭐️ 5 (41)
Penthouse en Hotel Villa Mozart	M$200,441	M$996	55%	2	1	3	M$0	❌	❌	❌	N / N	⭐️ 5 (108)
Casa Calamar Puerto Escondido	M$340,775	M$1,605	58%	2	1	2	M$0	❌	❌	❌	N / N	⭐️ 5 (26)
Departamento Marsopas a 5 minutos a pie de playas2	M$514,617	M$1,483	93%	2	2	3	M$366	✅	❌	❌	Y / Y	⭐️ 5 (71)
Dorados Deluxe 3 mn caminando a playa carrizalillo	M$439,126	M$1,463	81%	2	2	2	M$406	❌	❌	❌	Y / Y	⭐️ 5 (133)
vacaciones en la costa, amplio garaje.	M$215,336	M$1,382	42%	2	1	1	M$366	❌	❌	✅	N / Y	⭐️ 4 (4)
Vacaciones En Puerto Escondido	M$244,882	M$1,463	45%	2	1	1	M$366	❌	❌	✅	N / Y	⭐️ 5 (5)

Return Metrics

47.44% 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)	MX$32,299	MX$64,598	MX$96,898	MX$129,197	MX$161,497	MX$322,994	MX$968,982
Revenue Appreciation	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Home Equity	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Down Payment	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Property Appreciation	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0	MX$0
Total Return	MX$32,299	MX$64,598	MX$96,898	MX$129,197	MX$161,497	MX$322,994	MX$968,982

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.44%

Payback Period Days

769

Return on Investment

47.44%

Puerto Escondido - Oaxaca Puerto Escondido, Oaxaca

2 bed • 2 bath • 4 guests

Monthly Rent

M$458,453

Annual Revenue

BNBCalc predicts this property will get $1,768 per night with 71% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

MX$444,668

Avg annual revenue

71%

Avg occupancy rate

MX$1,773

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

M$170k

M$490k

M$815k

M$1k

MX$32,299

Profit

Revenue

M$458,453

Operating Expenses

M$186,154

Operating Income

M$272,299

Net Effective Rent

M$240,000

Profit (Cash Flow)

M$32,299

MX$68,074

Cash Investment

Renos & Furnishing

M$66,042

Setup Costs

M$2,032

Total

M$68,074

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

47.44%

Payback Period Days

769