BNBCalc Short Term Rental Cohost Analysis 3 C. la Abubilla, Santander, CB, 39012

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Hector Bustillo

hectorbustillo@mac.com

Owner income

$15,680

Per year

This Airbnb could earn an additional

$1,742

Per month vs a Long-Term Rental

Annual Revenue range

$20,118 - $40,298

Annual Revenue

$20,907

AirDNA projects $84/night at 46% occupancy ($14,113). Airbtics projects $106/night at 54% occupancy ($20,906). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 54% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,593	$20,118	$32,487	$40,298
Occupancy	45%	50%	68%	75%
Nightly Rate	$92	$106	$127	$142

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento de lujo	$13,693	$129	29%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Cantabria Infinita con sus bellezas naturales ¡¡¡	$15,066	$48	75%	2	1	1	$42	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
Piso acogedor en Santander	$23,571	$92	70%	2	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.7 (8)
10 min del Sardinero, patio y fácil aparcamiento	$14,997	$67	58%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Nuevo piso con aparcamiento gratuito. Teletrabajo	$16,648	$88	48%	2	1	2	$43	❌	❌	❌	Y / N	⭐️ 4.6 (48)
Precioso y luminoso piso en S-20 Parque Las Llamas	$19,398	$106	50%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (8)
Bajo con terraza en Santander	$14,552	$142	28%	2	1	4	$0	❌	❌	✅	Y / N	⭐️ 4.8 (7)
Céntrico y bonito apartamento con terraza. Wifi	$26,238	$107	67%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Soleado apartamento con garaje	$29,284	$101	76%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (49)
Pequeño apartamento a pie de calle, tranquilo.	$23,057	$126	48%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.3 (40)
Apartamento Camilo Alonso Vega	$27,041	$142	50%	2	2	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (2)
Casa en Santander (cuatro caminos)	$14,297	$93	42%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Amplio, luminoso y con piscina. Cerca de la playa	$37,844	$103	100%	2	2	3	$54	✅	❌	❌	Y / Y	⭐️ 5 (5)
Cómodo apartamento para 4	$12,038	$143	23%	2	2	3	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Se alquila pisó muy coqueto con aparcamiento	$24,261	$107	59%	2	2	4	$33	❌	❌	❌	Y / Y	⭐️ 4.8 (33)

3 C. la Abubilla 3º D Santander, Cantabria, 39012

2 bed • 1 bath • 4 guests

Inquire about this property

Contact Hector

$20,907

Annual Revenue

BNBCalc predicts this property will get $106 per night with 54% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$20,799

Avg annual revenue

54%

Avg occupancy rate

$106

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

$20k

$30k

$40k

$3,136

Profit

Revenue

$20,907

Cleaning

$3,891

Cohost commission

$3,136

Owner payout

$15,680

$0

Cash Investment

Renos & Furnishing

Total