BNBCalc Short Term Rental Investment Analysis 25 C. Julio Romero de Torres, Coín, AN, 29100

2 bed • 1 bath • 4 guests • €120,000

BNB

Calc

Annual Revenue

€56,438

Profit (Cash Flow)

€33,549

Cap Rate

33.3%

Annual Revenue

€56,438

AirDNA projects €118/night at 41% occupancy ($17,626). Airbtics projects €178/night at 62% occupancy ($40,418). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 77% occupancy rate, €201 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,308	€31,900	€57,253	€95,954
Occupancy	49%	60%	77%	89%
Nightly Rate	€101	€144	€201	€291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Mila \| Luxury 2BR Apartment \| Swimming Pool	€28,592	€116	66%	2	2	3	€78	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Finca Las Águilas	€26,102	€93	77%	2	2	3	€0	✅	❌	❌	Y / N	⭐️ 5 (12)
Molino de Saladilla - Delux apartment (4 pax)	€54,051	€191	77%	2	1	1	€33	✅	❌	✅	Y / Y	⭐️ 4.9 (20)
Casa Granada les 3 Aigles à 25mn de l'aéroport	€23,705	€132	49%	2	2	1	€0	✅	❌	❌	N / Y	⭐️ 4 (9)
Apartamento en Plaza del Pescado	€13,789	€84	40%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (10)
Garden Apt, Cortijo Fruitful Hills, Coin/Alhaurin	€42,113	€129	89%	2	2	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Chalet andaluz Los Alberos	€102,771	€515	52%	2	1	1	€129	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Country house Jacaranda. Garden and swimming pool	€34,201	€101	92%	2	2	10	€52	✅	❌	✅	Y / Y	⭐️ 5 (79)
4 prachtig gelegen Casitas (5 pers) met bergzicht	€11,680	€87	35%	2	1	2	€46	✅	❌	❌	Y / Y	⭐️ 5 (24)
4 prachtig gelegen Casitas (4 pers.) met bergzicht	€11,496	€72	42%	2	1	2	€46	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Spacious and cosy apartment in green oasis	€29,570	€102	79%	2	1	5	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Ferienhaus, Pool und 2 Terrassen	€72,247	€219	89%	2	2	2	€63	✅	❌	✅	N / Y	⭐️ 5 (2)
Pretty Detached Country Finca, pool	€21,538	€103	57%	2	2	7	€151	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Hacienda la Carreta Coín by Ruralidays	€67,477	€190	97%	2	1	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Cubo's La Maison de Mily	€43,490	€194	59%	2	2	1	€96	✅	❌	❌	Y / Y	⭐️ 0 (0)
Sebastian’s house	€48,252	€157	83%	2	1	3	€41	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Cubo's Finca Micaela	€36,060	€133	74%	2	1	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (19)
Villa Coin 265	€29,408	€133	60%	2	1	3	€63	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Finca los Natachos	€12,602	€64	50%	2	1	2	€41	✅	❌	❌	Y / Y	⭐️ 4.7 (63)
LA CARETTA charming, modern villa	€24,718	€135	50%	2	2	90	€52	✅	❌	❌	Y / Y	⭐️ 0 (0)
Afrodita house Finca La Cuadra	€25,900	€178	38%	2	2	2	€135	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
Шикарная квартира в Марбелье	€66,655	€350	52%	2	2	2	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Superb 2 bed apartment with spectacular views	€27,636	€97	77%	2	2	7	€72	✅	❌	❌	Y / N	⭐️ 5 (2)
Andalusian villa, private pool,views, A/C, Wifi	€76,979	€210	100%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (67)
Preciosa casa nueva y piscina Vistas a la montaña	€64,370	€249	70%	2	2	7	€156	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa Maria	€22,987	€90	70%	2	1	1	€0	✅	❌	✅	Y / N	⭐️ 3 (2)
Cottage Malaga the 3 eagles with Pool House	€30,880	€153	55%	2	1	1	€0	✅	❌	❌	N / Y	⭐️ 0 (2)
Tu Villa Rural Alakran 2 Dormitorios	€32,733	€199	45%	2	3	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Cubo's Villa Antonio	€32,240	€161	54%	2	1	1	€131	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Luxury 2 bed townhouse with private pool	€73,224	€208	96%	2	2	3	€123	✅	❌	❌	Y / Y	⭐️ 0 (4)
Casa Rural "El Viso"	€34,778	€194	49%	2	3	3	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Tu Villa Rural Algarrobo 2 Dormitorios	€29,914	€190	43%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Belvilla by OYO El Mirador	€16,662	€117	39%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 5 (11)
Cubo's Casa Rural El Algarrobo	€77,121	€351	60%	2	1	1	€0	✅	❌	✅	Y / Y	⭐️ 4.3 (6)
Casa de Campo Sierra Gorda	€86,753	€286	83%	2	1	7	€0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Cubo's Casa Los Sueños	€20,755	€79	71%	2	1	1	€114	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Apartamento con Lago en Finca Las Vistillas	€19,987	€90	60%	2	1	3	€31	✅	❌	❌	Y / Y	⭐️ 5 (21)
Coín 005	€66,764	€250	73%	2	1	4	€0	✅	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

104.44% 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)	€33,549	€67,098	€100,648	€134,197	€167,747	€335,494	€1,006,482
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	€157,149	€194,406	€231,775	€269,258	€306,859	€496,764	€1,297,753

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

104.44%

Cap Rate

33.29%

Return on Investment

120.91%

25 C. Julio Romero de Torres Coín, Andalucía, 29100

2 bed • 1 bath • 4 guests

Purchase Price

546

Airbnb Investor Score

€33,549

Annual Profit

33.3%

Cap Rate

104.4%

Cash on Cash

€56,438

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects €118/night at 41% occupancy ($17,626.41). Airbtics projects €178/night at 62% occupancy ($40,418).

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€40,174

Avg annual revenue

62%

Avg occupancy rate

€179

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

€40k

€70k

€105k

€33,549

Profit

Revenue

€56,438

Operating Expenses

€16,489

Operating Income

€39,949

Mortgage & Taxes

€6,400

Profit (Cash Flow)

€33,549

€32,123

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€4,523

Closing Costs

€3,600

Total

€32,123

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

104.44%

Cap Rate

33.29%

Return on Investment

120.91%