BNBCalc Short Term Rental Investment Analysis 22 Carrer de la Sénia del Barral, Lloret de Mar, CT, 17310

3 bed • 1.5 bath • 5 guests • €120,000

BNB

Calc

Annual Revenue

€33,421

Profit (Cash Flow)

€13,080

Cap Rate

16.2%

Annual Revenue

€33,421

AirDNA projects €175/night at 50% occupancy ($32,017). Airbtics projects €165/night at 57% occupancy ($34,293). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, €155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,553	€32,476	€52,098	€70,668
Occupancy	46%	57%	71%	79%
Nightly Rate	€127	€154	€197	€241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
APARTAMENT IMA	€28,491	€151	50%	3	3	1	€63	❌	❌	✅	Y / Y	⭐️ 4.2 (145)
New Lloret Seafront Private Apartment	€74,304	€271	75%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Costa Brava, 2 min walk from central beach	€14,560	€54	72%	3	2	5	€52	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
SeaHomes Vacations - Acacias Deluxe Apt	€28,846	€104	72%	3	2	3	€99	✅	✅	✅	Y / Y	⭐️ 4.7 (3)
Duplex para 9 personas	€35,182	€144	65%	3	2	2	€41	✅	❌	❌	N / N	⭐️ 4.3 (25)
Penthouse Luxury Sun, Pool, Meerblick, strandnah	€23,006	€103	59%	3	2	5	€207	✅	❌	❌	Y / Y	⭐️ 5 (30)
Aparment Blue 5 people Lloret de mar	€22,711	€109	55%	3	2	1	€166	❌	❌	✅	Y / N	⭐️ 2.8 (5)
Duplex 3 habitaciones	€34,501	€140	65%	3	2	2	€41	✅	❌	❌	N / N	⭐️ 4.5 (20)
Vistamar Celeste, apartamento frente al mar	€30,221	€157	52%	3	2	7	€135	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Nice Apartment 400 m from the beach, air condition	€24,999	€89	74%	3	2	1	€124	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Vivalidays Rosalia - LLoret de Mar - Costa	€36,194	€239	41%	3	2	1	€144	❌	❌	✅	Y / Y	⭐️ 4.2 (24)
Vistamar Azul apartamento espacioso frente al mar	€27,652	€153	49%	3	2	7	€135	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Apartamento 3 habitaciones	€27,024	€103	69%	3	2	2	€41	✅	❌	❌	N / N	⭐️ 4 (22)
Costa Brava - Lloret	€19,397	€105	49%	3	2	2	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Apartaments Ponent 3 habitaciones	€33,530	€128	69%	3	2	2	€41	✅	❌	❌	Y / N	⭐️ 4.4 (47)
PLAYA LLORET APPARTEMENT 3 CHB 6 PERS VUE MER	€24,069	€125	52%	3	2	3	€156	❌	❌	✅	Y / Y	⭐️ 4.1 (29)
Rent apartment 110 m2, large terrace, 100m from th	€21,831	€139	43%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
SeaHomes Vacations - Cala Banys Seafront Apt +PKG	€26,707	€149	47%	3	2	4	€150	✅	❌	❌	Y / Y	⭐️ 5 (55)
Appartement centrum Lloret de Mar 50 mtr va strand	€54,395	€196	76%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
El Zoco apartment	€37,062	€211	48%	3	2	2	€161	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
SOLAZUR Beach center - 3 rooms	€48,015	€218	60%	3	2	2	€104	❌	❌	✅	Y / Y	⭐️ 3.8 (11)
Vistamar Esmeralda apartamento frente al mar	€27,138	€158	46%	3	2	7	€136	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Apartment 3 minutes from the beach, con wi-fi, cli	€30,786	€143	59%	3	2	2	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Jimmy beach apartment-3 rooms	€29,818	€160	50%	3	2	2	€104	✅	❌	✅	Y / N	⭐️ 3.9 (8)
Céntrico, terraza y piscina	€27,204	€132	53%	3	1	3	€62	✅	❌	❌	Y / N	⭐️ 5 (6)
Appartment Lloret de mar 50 meter va het strand1	€46,030	€197	64%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Vistamar Zafiro apartamento frente al mar	€24,163	€155	42%	3	2	7	€135	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
apartment sun village, 150 m from the beach, wifi,	€78,773	€272	79%	3	1	1	€93	❌	❌	❌	Y / N	⭐️ 4.2 (32)
EL RINCON DE MARY JOE, BEAUTIFUL HOUSE IN THE CENTER OF LLORET DE MAR	€39,622	€165	64%	3	4	3	€207	❌	❌	✅	Y / Y	⭐️ 3.8 (15)
Apartment SeeSE Go2lloret	€53,925	€155	95%	3	2	3	€174	❌	❌	✅	Y / Y	⭐️ 4 (7)
House in calm quarter - near the main beach	€15,881	€138	31%	3	1	6	€31	❌	❌	❌	Y / Y	⭐️ 5 (9)
playamar 412	€55,826	€168	91%	3	1	7	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Apartment in Lloret de Mar	€61,888	€205	82%	3	1	1	€104	❌	❌	✅	Y / Y	⭐️ 5 (4)
Full renovated flat in village center	€30,093	€200	40%	3	2	2	€161	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Lux apartment in the center	€31,312	€119	71%	3	2	2	€114	✅	❌	✅	Y / Y	⭐️ 5 (13)
HOME! Reformado y tranquilo :D	€24,174	€77	85%	3	3	3	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (47)

Return Metrics

38.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€13,080	€26,160	€39,240	€52,320	€65,400	€130,801	€392,404
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999
Down Payment	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000
Property Appreciation	€3,600	€7,308	€11,127	€15,061	€19,112	€41,269	€171,271
Total Return	€136,680	€153,468	€170,367	€187,381	€204,513	€292,071	€683,676

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.86%

Cap Rate

16.23%

Return on Investment

54.59%

22 Carrer de la Sénia del Barral Lloret de Mar, Catalunya, 17310

3 bed • 1.5 bath • 5 guests

Purchase Price

216

Airbnb Investor Score

€13,080

Annual Profit

16.2%

Cap Rate

38.9%

Cash on Cash

€33,421

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €175/night at 50% occupancy.Projected nightly rate is €165/night at 57% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€33,808

Avg annual revenue

57%

Avg occupancy rate

€165

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

€15k

€35k

€55k

€80k

€13,080

Profit

Revenue

€33,421

Operating Expenses

€13,941

Operating Income

€19,480

Mortgage & Taxes

€6,400

Profit (Cash Flow)

€13,080

€33,651

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€6,051

Closing Costs

€3,600

Total

€33,651

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.86%

Cap Rate

16.23%

Return on Investment

54.59%