BNBCalc.com Rental Arbitrage Analysis Report of Don Alberto 2105, Libertad, 23456 Cabo San Lucas, B.C.S., Mexico

2 bed • 2 bath • 6 guests • $1,350

BNB

Calc

Return Metrics

-91.23% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-91.23%

Payback Period Days

0

Return on Investment

-91.23%

Annual Revenue

$24,077

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,261

Annual Expenses

$15,130

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$761

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$201

Management & Platform Fees

$60

Platform Fee (i.e. Airbnb)

$60

Property Manager Fee

$0

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

2 bed • 2 bath • 6 guests • $1,350

Edit my contact card

Annual Revenue

$24,077

Profit (Cash Flow)

-$7,253

No payback period

Cash on Cash Return

-91.2%

Annual Revenue

$24,077

AirDNA projects $103/night at 64% occupancy ($24,077)

Occupancy Rate

Avg Daily Rate

Return Metrics

-91.23% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-91.23%

Payback Period Days

0