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

2 bed • 1 bath • 4 guests • €265,000

BNB

Calc

Annual Revenue

€35,983

Profit (Cash Flow)

€16,374

Cash on Cash Return

6.1%

Cap Rate

7.2%

Annual Revenue

€35,983

AirDNA projects €131/night at 75% occupancy ($35,982). Airbtics projects €114/night at 79% occupancy ($32,969). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 75% occupancy rate, €131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€25,334	€35,771	€44,349	€56,062
Occupancy	72%	83%	93%	97%
Nightly Rate	€95	€116	€128	€155

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	€34,876	€127	74%	2	2	4	€47	✅	❌	❌	Y / N	⭐️ 4.8 (20)
Golddem Yolamar Benalmádena	€17,984	€76	61%	2	2	2	€49	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
The beach at your feet The perfects holidays	€31,242	€113	73%	2	2	3	€151	✅	❌	❌	Y / Y	⭐️ 4.7 (75)
El Parque Suite	€27,180	€83	89%	2	2	5	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Fantastico Atico/Duplex en Benalmadena Costa	€30,528	€155	50%	2	2	3	€83	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
Panoramic penthouse near Benalmadena port	€39,951	€126	86%	2	2	1	€77	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Alvana	€19,994	€79	69%	2	2	5	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
¡Piso "El Cisne" en la playa!	€31,211	€96	88%	2	1	3	€67	✅	❌	❌	Y / N	⭐️ 4.8 (31)
Primera linea de playa	€60,023	€167	98%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (38)
Apartamento telvi	€28,489	€100	76%	2	1	3	€77	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Tulipanes 2 BDR piscina, terraza, wifi y parking.	€38,122	€119	85%	2	1	5	€67	✅	❌	❌	Y / Y	⭐️ 4 (3)
Coastal Charm: Renovated 2Bed Apt, Pool, Sea Views	€23,807	€66	95%	2	1	1	€102	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Living On The BEACH, First Line+Big Terrace Views	€40,391	€116	93%	2	1	1	€102	✅	❌	❌	Y / Y	⭐️ 5 (39)
Opposite the beach. Lovely pool & garden	€45,204	€155	78%	2	1	3	€67	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
Smart Balcony Apartment Near the Beach	€23,818	€120	53%	2	2	2	€58	✅	❌	❌	Y / Y	⭐️ 4.8 (85)
Couples and Families will enjoy this apartment	€22,284	€71	82%	2	1	4	€43	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
1 bed garden apt sleeps 4, parking, next to beach	€36,472	€140	71%	2	1	7	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
New 2023 Don Gustavo, Beach Front, Sea Views	€47,665	€131	98%	2	1	1	€48	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
Cisnes 2 BDR Wifi Beach Piscina Vista al mar	€42,065	€125	90%	2	1	5	€67	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Cozy apartment Costa del sol playa	€26,036	€107	66%	2	1	4	€49	✅	❌	❌	Y / N	⭐️ 4.8 (16)
New luxury apartment 1st line, access to the beach	€43,087	€126	93%	2	1	5	€87	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
Stunning Beachfront apartment with Sea Views	€42,093	€117	97%	2	2	7	€92	✅	❌	✅	Y / Y	⭐️ 4.8 (92)
VB Golondrinas Recently Renovated 2BDR Apt	€21,498	€59	97%	2	1	1	€67	✅	❌	❌	Y / Y	⭐️ 4.6 (45)
2 dormitorios, Wifi, Piscinas, Playa a 250 metros	€57,108	€188	82%	2	1	7	€54	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
All you need for a perfect holiday	€39,855	€140	77%	2	2	3	€63	✅	❌	❌	Y / Y	⭐️ 4.2 (7)
PRIMERÍSIMA LÍNEA - CANAIMA BEACH	€35,234	€96	100%	2	2	7	€0	✅	❌	✅	Y / Y	⭐️ 4.3 (12)
2BR Apartment, Benalmadena Beach	€29,946	€97	84%	2	1	6	€49	✅	❌	❌	Y / N	⭐️ 4.6 (6)
Beautiful Beachfront Apt. Great Location	€19,692	€117	46%	2	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Comfort flat with pool in Benalmadena - Ref 186	€30,940	€100	80%	2	1	1	€102	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
300 m playa 2 habitaciones	€17,765	€58	83%	2	1	4	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Benalseaviews by gms apartamentos	€9,962	€87	31%	2	1	1	€39	✅	❌	❌	Y / Y	⭐️ 5 (6)
Luxury Frontline beach apartment with sea view	€40,448	€112	96%	2	1	7	€92	✅	❌	✅	Y / Y	⭐️ 4.8 (152)
Luxury ocean view beach apartment	€41,142	€117	95%	2	1	7	€92	✅	❌	✅	Y / Y	⭐️ 5 (66)
Apartamento con piscina comunitaria	€17,182	€95	43%	2	1	3	€58	✅	❌	❌	Y / N	⭐️ 4.5 (15)
Luxury First-Line Beach-Front Apt VFT/MA02508 Wifi	€50,691	€161	86%	2	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (12)
nº44.Apartamento en playa y vistas al mar.	€38,329	€108	97%	2	1	10	€0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Precioso ático con vistas al mar	€38,668	€137	77%	2	1	5	€58	✅	❌	✅	Y / Y	⭐️ 5 (17)
Ático a 200 metros de la playa	€46,944	€194	66%	2	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Moderno y acogedor 2 HAB con vista al mar	€37,786	€121	85%	2	1	4	€77	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Stunning flat in Benalmadena near beach	€27,660	€90	84%	2	1	1	€0	✅	❌	❌	Y / Y	⭐️ 4.3 (11)

Return Metrics

6.14% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€16,373	€32,747	€49,120	€65,494	€81,868	€163,736	€491,209
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€265,000	€265,000	€265,000	€265,000	€265,000	€265,000	€265,000
Property Appreciation	€7,950	€16,138	€24,572	€33,259	€42,207	€91,137	€378,224
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.14%

Cap Rate

7.16%

Return on Investment

9.12%

2 C. San Fermín Benalmádena, Andalucía, 29630

2 bed • 1 bath • 4 guests

Purchase Price

€35,983

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €131/night at 75% occupancy.Projected nightly rate is €114/night at 79% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

€33,834

Avg annual revenue

79%

Avg occupancy rate

€114

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

€25k

€45k

€60k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.14%

Cap Rate

7.16%

Return on Investment

9.12%