BNBCalc.com Rental Arbitrage Analysis Report of Av. Cdad. de México, Sta Catarina, 13120 Santa Catarina Yecahuitzotl, CDMX, México

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

-227.11% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-227.11%

Payback Period Days

0

Return on Investment

-227.11%

Annual Revenue

$2,517

AirDNA projects $13/night at 53% occupancy ($2,516).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,027

Annual Expenses

$12,327

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$581

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$21

Management & Platform Fees

$6

Platform Fee (i.e. Airbnb)

$6

Property Manager Fee

$0

property-location

Av. Cdad. de México Santa Catarina Yecahuitzotl, Ciudad de México, 13120

2 bed • 1 bath • 4 guests

$2,517

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-227.11%

Payback Period Days

0