BNBCalc Short Term Rental Cohost Analysis 2 C. San Fermín, Benalmádena, AN, 29630

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Owner income

$25,651

Per year

This Airbnb could earn an additional

$3,054

Per month vs a Long-Term Rental

Annual Revenue range

$39,759 - $62,312

Annual Revenue

$36,645

AirDNA projects $146/night at 75% occupancy ($39,994). Airbtics projects $127/night at 79% occupancy ($36,644). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 79% occupancy rate, $127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,158	$39,759	$49,293	$62,312
Occupancy	72%	83%	93%	97%
Nightly Rate	$106	$129	$142	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bonito Apartamento 2hab. 2 baños	$38,764	$141	74%	2	2	4	$52	✅	❌	❌	Y / N	⭐️ 4.8 (20)
Golddem Yolamar Benalmádena	$19,989	$84	61%	2	2	2	$54	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
The beach at your feet The perfects holidays	$34,725	$126	73%	2	2	3	$168	✅	❌	❌	Y / Y	⭐️ 4.7 (75)
El Parque Suite	$30,210	$92	89%	2	2	5	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Fantastico Atico/Duplex en Benalmadena Costa	$33,931	$172	50%	2	2	3	$92	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
Panoramic penthouse near Benalmadena port	$44,405	$140	86%	2	2	1	$86	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Alvana	$22,223	$88	69%	2	2	5	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
¡Piso "El Cisne" en la playa!	$34,690	$107	88%	2	1	3	$75	✅	❌	❌	Y / N	⭐️ 4.8 (31)
Primera linea de playa	$66,714	$186	98%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (38)
Apartamento telvi	$31,665	$111	76%	2	1	3	$86	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Tulipanes 2 BDR piscina, terraza, wifi y parking.	$42,372	$132	85%	2	1	5	$75	✅	❌	❌	Y / Y	⭐️ 4 (3)
Coastal Charm: Renovated 2Bed Apt, Pool, Sea Views	$26,461	$73	95%	2	1	1	$113	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Living On The BEACH, First Line+Big Terrace Views	$44,894	$129	93%	2	1	1	$113	✅	❌	❌	Y / Y	⭐️ 5 (39)
Opposite the beach. Lovely pool & garden	$50,243	$172	78%	2	1	3	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
Smart Balcony Apartment Near the Beach	$26,473	$133	53%	2	2	2	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (85)
Couples and Families will enjoy this apartment	$24,768	$79	82%	2	1	4	$48	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
1 bed garden apt sleeps 4, parking, next to beach	$40,538	$156	71%	2	1	7	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
New 2023 Don Gustavo, Beach Front, Sea Views	$52,979	$146	98%	2	1	1	$53	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
Cisnes 2 BDR Wifi Beach Piscina Vista al mar	$46,754	$139	90%	2	1	5	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Cozy apartment Costa del sol playa	$28,939	$119	66%	2	1	4	$54	✅	❌	❌	Y / N	⭐️ 4.8 (16)
New luxury apartment 1st line, access to the beach	$47,890	$140	93%	2	1	5	$97	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
Stunning Beachfront apartment with Sea Views	$46,786	$130	97%	2	2	7	$102	✅	❌	✅	Y / Y	⭐️ 4.8 (92)
VB Golondrinas Recently Renovated 2BDR Apt	$23,895	$66	97%	2	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.6 (45)
2 dormitorios, Wifi, Piscinas, Playa a 250 metros	$63,474	$209	82%	2	1	7	$60	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
All you need for a perfect holiday	$44,298	$156	77%	2	2	3	$70	✅	❌	❌	Y / Y	⭐️ 4.2 (7)
PRIMERÍSIMA LÍNEA - CANAIMA BEACH	$39,162	$107	100%	2	2	7	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (12)
2BR Apartment, Benalmadena Beach	$33,284	$108	84%	2	1	6	$54	✅	❌	❌	Y / N	⭐️ 4.6 (6)
Beautiful Beachfront Apt. Great Location	$21,887	$130	46%	2	1	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Comfort flat with pool in Benalmadena - Ref 186	$34,389	$111	80%	2	1	1	$113	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
300 m playa 2 habitaciones	$19,746	$65	83%	2	1	4	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Benalseaviews by gms apartamentos	$11,073	$97	31%	2	1	1	$43	✅	❌	❌	Y / Y	⭐️ 5 (6)
Luxury Frontline beach apartment with sea view	$44,957	$125	96%	2	1	7	$102	✅	❌	✅	Y / Y	⭐️ 4.8 (152)
Luxury ocean view beach apartment	$45,729	$130	95%	2	1	7	$102	✅	❌	✅	Y / Y	⭐️ 5 (66)
Apartamento con piscina comunitaria	$19,097	$106	43%	2	1	3	$65	✅	❌	❌	Y / N	⭐️ 4.5 (15)
Luxury First-Line Beach-Front Apt VFT/MA02508 Wifi	$56,342	$179	86%	2	1	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
nº44.Apartamento en playa y vistas al mar.	$42,602	$120	97%	2	1	10	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Precioso ático con vistas al mar	$42,979	$152	77%	2	1	5	$65	✅	❌	✅	Y / Y	⭐️ 5 (17)
Ático a 200 metros de la playa	$52,177	$216	66%	2	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Moderno y acogedor 2 HAB con vista al mar	$41,998	$135	85%	2	1	4	$86	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Stunning flat in Benalmadena near beach	$30,744	$100	84%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (11)

2 C. San Fermín Benalmádena, Andalucía, 29630

2 bed • 1 bath • 4 guests

$36,645

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 75% occupancy.Projected nightly rate is $127/night at 79% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$37,606

Avg annual revenue

79%

Avg occupancy rate

$127

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

$10k

$30k

$50k

$70k

$7,329

Profit

Revenue

$36,645

Cleaning

$5,464

Cohost commission

$7,329

Owner payout

$25,651

$0

Cash Investment

Renos & Furnishing

Total