BNBCalc Short Term Rental Rental Arbitrage Analysis Sinaloa 60, Roma Norte, Mexico City, CDMX, Mexico

3 bed • 1 bath • 6 guests • MX$0

BNB

Calc

Annual Revenue

M$1,109,136

Profit (Cash Flow)

M$567,363

Cash on Cash Return

645.5%

Annual Revenue

M$1,109,136

AirDNA projects M$2,601/night at 73% occupancy ($693,399). Airbtics projects M$3,038/night at 80% occupancy ($887,551). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 89% occupancy rate, M$3,412 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	M$551,020	M$825,105	M$1,126,466	M$1,936,467
Occupancy	73%	83%	89%	98%
Nightly Rate	M$2,039	M$2,684	M$3,412	M$5,347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mira la ciudad desde las alturas en un departamento panorámico en la Roma	M$971,594	M$3,308	80%	3	2	3	M$749	❌	❌	❌	Y / Y	⭐️ 4.9 (281)
Urban Haven in Exclusive Roma Norte	M$876,099	M$3,142	75%	3	3	1	M$1,248	❌	❌	✅	Y / Y	⭐️ 5 (68)
Fabulous architecture, location and design.	M$1,120,807	M$4,494	68%	3	3	2	M$791	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Amazing apt in a calm, beautiful street Roma Norte	M$595,751	M$1,789	88%	3	2	1	M$749	❌	❌	❌	N / Y	⭐️ 5 (64)
Liverpool CDMX, México Mágico Depto. 3BDR 6PAx	M$505,249	M$1,602	85%	3	2	2	M$312	❌	❌	❌	N / N	⭐️ 4.5 (163)
Luxury apartament with Rooftop Condesa/Roma Norte	M$679,262	M$2,455	75%	3	2	1	M$895	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Hermosa Casa Azul en el corazón de la colonia Roma	M$591,819	M$2,788	58%	3	3	2	M$0	❌	✅	✅	Y / Y	⭐️ 4.9 (55)
Encantador Apto. en el corazón de Roma Norte	M$814,037	M$2,247	98%	3	2	3	M$624	❌	❌	❌	Y / Y	⭐️ 5 (26)
Gorgeous Light-Filled Roma Norte Penthouse	M$1,330,480	M$3,599	100%	3	3	2	M$2,601	❌	❌	❌	Y / Y	⭐️ 5 (223)
3 recamaras 2 baños. 2 Estacionamientos, GYM	M$969,409	M$2,580	100%	3	2	1	M$978	❌	❌	❌	Y / Y	⭐️ 4.8 (262)
Mr. W \| Colorful Townhouse in la Roma	M$1,684,019	M$5,472	84%	3	3	1	M$416	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Mr. W \| ¡Unique! Roma Town House \| 3BR \| Terrace	M$1,624,267	M$5,347	83%	3	3	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Luxury Apartment in the heart´s of Roma Norte	M$1,219,756	M$3,849	86%	3	2	3	M$1,893	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Casa Pomona. Roma Norte - CDMX.	M$1,927,105	M$7,115	74%	3	4	2	M$0	❌	❌	❌	N / N	⭐️ 4.9 (10)
Mr. W \| Fresh apt in La Roma	M$1,149,206	M$4,078	77%	3	2	1	M$0	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
Savor Condesa and Roma vibe from a charming refuge	M$1,122,138	M$3,287	92%	3	2	2	M$874	❌	❌	✅	Y / Y	⭐️ 5 (179)
Great Studio	M$1,610,016	M$6,075	72%	3	3	1	M$1,040	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Penthouse en la Roma y la mejor vista de la ciudad	M$1,140,301	M$3,558	87%	3	3	2	M$853	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Lovely 3 Bedroom Near Reforma	M$756,678	M$2,268	89%	3	2	3	M$1,123	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Perfect Roma Location, 24/7 Security, Free Parking	M$889,351	M$2,871	82%	3	3	2	M$1,456	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Beautiful apartment with unbeatable location	M$663,867	M$2,060	87%	3	2	2	M$1,144	❌	❌	❌	Y / Y	⭐️ 4.7 (112)
Encantador Apto. 3-R en el corazón de Roma Norte	M$959,215	M$2,621	99%	3	2	3	M$624	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
VH \| Roma Nte \| Comfy apt + wifi & washer \| 303	M$861,389	M$3,162	73%	3	2	1	M$687	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Cozy PH, located, Insurgentes, Roma, 24h SECURITY	M$477,683	M$1,415	89%	3	3	1	M$624	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Heart of Roma Norte, Chihuahua beautiful 3bdrm apt	M$1,037,712	M$3,370	84%	3	4	2	M$374	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Departamento Diana/ Downtown Reforma	M$711,052	M$2,205	88%	3	2	3	M$187	❌	❌	❌	N / Y	⭐️ 4.8 (112)
Espacioso 3 Recámaras, Estacionamiento	M$669,588	M$1,831	97%	3	2	1	M$999	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Harmonious house, unique location/CDMX Roma norte	M$509,598	M$3,038	44%	3	2	2	M$2,122	❌	❌	❌	N / Y	⭐️ 4.8 (19)
Amazing Roma Stay and Home Office 24/7 Security	M$543,135	M$1,706	85%	3	2	2	M$1,144	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Hermoso depa @ corazón de Roma Norte, CDMX	M$646,474	M$2,247	77%	3	3	4	M$999	❌	❌	✅	Y / Y	⭐️ 4.9 (87)
3R + Patio - Roma Norte	M$944,817	M$2,746	94%	3	2	2	M$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Baikal Residencial 504	M$445,685	M$1,852	63%	3	2	1	M$874	❌	❌	❌	N / Y	⭐️ 4.1 (25)
VH \| Roma Norte Apt \| Private Balcony \| 307	M$685,566	M$2,434	75%	3	2	1	M$687	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Baikal Residencial 304	M$461,372	M$1,935	64%	3	2	1	M$874	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Baikal Residencial 303	M$551,083	M$1,997	73%	3	2	2	M$874	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Baikal Residencial 703	M$541,284	M$2,268	63%	3	2	2	M$874	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Reforma Ángel de la Independencia	M$552,643	M$1,976	75%	3	2	2	M$880	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Mr. W \| Roma Dreamy PH w/Terrace next to Cibeles	M$1,908,276	M$5,846	89%	3	2	1	M$374	❌	❌	❌	Y / Y	⭐️ 5 (15)
Hermoso depa en mejor zona de CDMX	M$552,581	M$3,058	49%	3	2	1	M$687	❌	❌	❌	Y / N	⭐️ 4.7 (48)
Excelente ubicación y vista panorámica Roma Norte	M$715,775	M$1,956	100%	3	2	3	M$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)

Return Metrics

645.45% 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$567,363	MX$1,134,726	MX$1,702,089	MX$2,269,452	MX$2,836,816	MX$5,673,632	MX$17,020,896
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$567,363	MX$1,134,726	MX$1,702,089	MX$2,269,452	MX$2,836,816	MX$5,673,632	MX$17,020,896

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

645.45%

Payback Period Days

Return on Investment

645.45%

60 Sinaloa Ciudad de México, Ciudad de México, 06700

3 bed • 1 bath • 6 guests

Monthly Rent

M$1,109,136

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is M$2,601/night at 73% occupancy.Projected nightly rate is M$3,038/night at 80% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

MX$900,403

Avg annual revenue

80%

Avg occupancy rate

MX$3,041

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$445k

M$925k

M$1k

M$2k

MX$567,363

Profit

Revenue

M$1,109,136

Operating Expenses

M$241,772

Operating Income

M$867,363

Net Effective Rent

M$300,000

Profit (Cash Flow)

M$567,363

MX$87,901

Cash Investment

Renos & Furnishing

M$85,821

Setup Costs

M$2,081

Total

M$87,901

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

645.45%

Payback Period Days