BNBCalc Short Term Rental Investment Analysis 192 C. Ezcurdia, Gijón, , 33203

4 bed • 2 bath • 6 guests • $540,000

BNB

Calc

Annual Revenue

$28,672

Profit (Cash Flow)

-$13,937

Cap Rate

2.8%

Annual Revenue

$28,672

AirDNA projects $179/night at 40% occupancy ($26,151). Airbtics projects $157/night at 50% occupancy ($28,671). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,612	$25,891	$38,492	$77,066
Occupancy	37%	47%	60%	75%
Nightly Rate	$120	$147	$171	$275

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Holidays on the beach in Gijon	$28,544	$201	38%	4	2	2	$97	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Gijón Space	$40,472	$291	38%	4	2	6	$0	❌	✅	❌	Y / N	⭐️ 5 (11)
Piso en Gijon , Marque 2	$24,244	$144	46%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Qhawana Begoña - Pisazo con garaje, Wifi en Begoña	$25,034	$120	57%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
131a - Espectacular apartamento 8 personas	$26,799	$146	47%	4	3	1	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Playa Apartamento Frente al mar	$40,947	$180	61%	4	2	2	$108	❌	❌	✅	Y / Y	⭐️ 5 (82)
The House of Alba	$28,072	$130	59%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (113)
174A Apartamento en San Lorenzo	$25,799	$142	47%	4	3	1	$135	❌	❌	❌	Y / N	⭐️ 4.5 (26)
Llorenzu El Santu - Vistas al Mar · 4hab · 3 baños	$33,306	$140	65%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Gijon grupos centro	$32,106	$204	43%	4	2	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (25)
La Playa 17	$29,731	$129	61%	4	2	2	$76	❌	❌	❌	Y / Y	⭐️ 5 (15)
El Ventanal de la playa - Vistas al mar · 6 pax	$30,071	$158	52%	4	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (11)
MyHouseSpain - Luminoso y amplio piso en el centro	$16,223	$69	57%	4	2	1	$49	❌	❌	✅	Y / Y	⭐️ 5 (21)
Av Gijón Palencia 3	$23,337	$109	56%	4	2	2	$76	❌	❌	❌	Y / Y	⭐️ 0 (2)
Piso catalogado en el centro de Gijon	$34,546	$160	58%	4	1.5	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (47)
Piso en gijon , marque 1	$27,582	$157	48%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Apartamento Av. La Costa - Gijón	$14,655	$87	42%	4	1.5	1	$58	❌	❌	❌	Y / Y	⭐️ 5 (26)
Escalera 12, Playa San Lorenzo VUT2241AS	$22,772	$150	41%	4	2	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (27)
135B3 Coquetos Aptos en Gijón	$16,780	$107	36%	4	2	1	$163	❌	❌	❌	Y / N	⭐️ 3.5 (3)
104A Apartamento para 8 Personas	$36,612	$160	60%	4	3	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (34)
MyHouseSpain - Espacioso piso con parking	$24,979	$91	75%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Plaza Mayor.A 50 metros de la playa.	$24,380	$88	74%	4	2	1	$81	❌	❌	❌	Y / N	⭐️ 5 (10)
158ATriplex Rinconín con piscina	$21,740	$135	44%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 3 (3)
Chalet céntrico/costero en Gijón	$24,639	$187	36%	4	3	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Duplex Gijón-Centro. Free parking/4rooms-8per.	$44,193	$142	84%	4	2	3	$43	❌	❌	✅	Y / Y	⭐️ 0 (2)
Apartamento Ezcurdia II	$12,994	$71	50%	4	1.5	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Precioso piso en Paseo de Begoña en Gijon	$20,011	$149	36%	4	2	7	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
184A Barrio la Arena	$18,780	$90	53%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.4 (9)
Piso Playa San Lorenzo Escalera 11 WIFI	$21,030	$169	34%	4	1	5	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Lujo, comodidad y espacio Gijon centro	$41,525	$274	40%	4	2	2	$97	❌	❌	❌	Y / Y	⭐️ 5 (9)
Estupendo piso en La Arena!	$109,424	$302	99%	4	2	6	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Alquiler verano a 7' de la playa	$57,108	$166	94%	4	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (5)
Magnífico Piso Centro-Playa Gijón	$93,870	$287	89%	4	2	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (70)
158a Triplex Rinconin con piscina	$39,009	$146	73%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 3 (6)

Return Metrics

-10.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,937	-$27,874	-$41,812	-$55,749	-$69,687	-$139,374	-$418,123
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$431,999	$431,999	$431,999	$431,999	$431,999	$431,999	$431,999
Down Payment	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000
Property Appreciation	$16,200	$32,886	$50,072	$67,774	$86,008	$185,714	$770,721
Total Return	$542,262	$545,011	$548,260	$552,025	$556,320	$586,340	$892,598

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.55%

Cap Rate

2.75%

Return on Investment

7.47%

192 C. Ezcurdia Gijón, 33203

4 bed • 2 bath • 6 guests

Purchase Price

-38

Airbnb Investor Score

-$13,937

Annual Profit

2.8%

Cap Rate

-10.6%

Cash on Cash

$28,672

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 40% occupancy.Projected nightly rate is $157/night at 50% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$30,052

Avg annual revenue

50%

Avg occupancy rate

$157

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

$5k

$40k

$75k

$110k

-$13,937

Profit

Revenue

$28,672

Operating Expenses

$13,810

Operating Income

$14,862

Mortgage & Taxes

$28,799

Profit (Cash Flow)

-$13,937

$132,076

Cash Investment

Down Payment

$108,000

Renos & Furnishing

$7,876

Closing Costs

$16,200

Total

$132,076

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.55%

Cap Rate

2.75%

Return on Investment

7.47%