BNBCalc.com Rental Arbitrage Analysis Report of Av. de las Partidas 242, Francisco I Madero, 52004 Lerma de Villada, Méx., México

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-27.26% 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

-27.26%

Payback Period Days

0

Return on Investment

-27.26%

Annual Revenue

$4,997

AirDNA projects $24/night at 57% occupancy ($4,996).

Revenue Percentile

Operating Expenses

Monthly Expenses

$294

Annual Expenses

$3,530

Utilities

$110

Internet + TV

$40

Water/Sewer

$20

Garbage

$0

Electric

$5

Gas

$25

Other

$20

Maintenance

$172

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$100

Software

$20

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$42

Management & Platform Fees

$12

Platform Fee (i.e. Airbnb)

$12

Property Manager Fee

$0

property-location

Av. de las Partidas 242 Lerma de Villada, Estado de México, 52004

3 bed • 2 bath • 6 guests

Monthly Rent

$4,997

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-27.26%

Payback Period Days

0