BNBCalc.com Rental Arbitrage Analysis Report of Tamaulipas 216, Colonia La Mora, Santa Maria Tulpetlac, Ecatepec de Morelos, State of Mexico, Mexico

3 bed • 2 bath • 8 guests • $1,300

BNB

Calc

Return Metrics

-143.73% 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

-143.73%

Payback Period Days

0

Return on Investment

-143.73%

Annual Revenue

$6,837

AirDNA projects $39/night at 48% occupancy ($6,837).

Revenue Percentile

Operating Expenses

Monthly Expenses

$456

Annual Expenses

$5,467

Utilities

$200

Internet + TV

$50

Water/Sewer

$30

Garbage

$0

Electric

$60

Gas

$40

Other

$20

Maintenance

$238

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$28

Management & Platform Fees

$17

Platform Fee (i.e. Airbnb)

$17

Property Manager Fee

$0

216 Tamaulipas Ecatepec de Morelos, Estado de México, 55400

3 bed • 2 bath • 8 guests • $1,300

Edit my contact card

Annual Revenue

$6,837

Profit (Cash Flow)

-$14,230

No payback period

Cash on Cash Return

-143.7%

Annual Revenue

$6,837

AirDNA projects $39/night at 48% occupancy ($6,837)

Occupancy Rate

Avg Daily Rate

Return Metrics

-143.73% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-143.73%

Payback Period Days

0