BNBCalc Short Term Rental Investment Analysis 37 Cam. de Guajar, Monda, AN, 29110

5 bed • 2.5 bath • 10 guests • €510,000

BNB

Calc

Annual Revenue

€64,859

Profit (Cash Flow)

€20,700

Cap Rate

9.4%

Annual Revenue

€64,859

AirDNA projects €216/night at 53% occupancy ($41,764). Airbtics projects €296/night at 60% occupancy ($64,859). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, €296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€33,959	€59,116	€99,497	€168,545
Occupancy	47%	59%	75%	91%
Nightly Rate	€195	€271	€359	€499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Guajar 2 Monda by Ruralidays	€77,668	€253	84%	5	5	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful Boutique-Style Villa in Coin with Pool	€54,262	€494	30%	6	8	1	€0	✅	❌	✅	Y / Y	⭐️ 4.7 (21)
Andalusian Getaway between Ronda and Malaga	€52,485	€223	63%	4	3.5	2	€35	✅	❌	✅	Y / Y	⭐️ 5 (42)
Casa Sierra de las Nieves Yunquera by Ruralidays	€36,846	€165	61%	4	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Mulera Alozaina by Ruralidays	€58,433	€205	78%	4	2	1	€0	✅	❌	❌	Y / N	⭐️ 0 (1)
FINCA EL REMANSO DE MARTA , un Remanso de paz	€45,001	€199	57%	4	3.5	2	€100	✅	❌	✅	Y / Y	⭐️ 5 (42)
Ayma Casa Margarita	€44,296	€146	82%	4	2	3	€119	✅	❌	❌	Y / Y	⭐️ 5 (34)
Finca el Cerro - Piscina y Jacuzzi	€55,866	€278	55%	4	2	7	€0	✅	✅	❌	Y / N	⭐️ 5 (9)
Placeres de Mijas	€86,586	€410	57%	4	3.5	2	€50	✅	❌	✅	Y / N	⭐️ 5 (3)
Villa with private pool near Marbella	€47,910	€141	92%	4	2	4	€60	✅	❌	❌	Y / Y	⭐️ 5 (29)
Cubo's Coin Pure Nature High Privacy	€50,932	€324	43%	4	2	1	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Stunning villa with large pool and great views	€112,341	€295	98%	5	5	5	€174	✅	❌	❌	Y / Y	⭐️ 5 (6)
Cubo's Casa Rural El Nogal	€21,478	€88	67%	4	3	1	€0	✅	❌	❌	Y / Y	⭐️ 3 (2)
Cubo's Los Cipreses	€84,377	€491	47%	4	3	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
FARMHOUSE DON JUAN	€61,167	€315	53%	5	2	2	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Cubo's Finca La Deseada	€34,377	€154	61%	5	4	1	€159	✅	❌	❌	Y / Y	⭐️ 5 (26)
Casa Victoria Alozaina by Ruralidays	€35,851	€153	64%	4	1.5	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Lovely home in Malaga with swimming pool	€84,826	€407	57%	4	3	1	€0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Cubo's Villa La Torre de la Noria 20m pool	€152,620	€587	71%	5	5.5	1	€0	✅	❌	❌	Y / Y	⭐️ 4 (6)
Villa Jero Coín by Ruralidays	€71,856	€216	91%	4	3	1	€0	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
Cubo's Casa Rural VistaMontaña	€88,013	€523	46%	5	4	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Cortijo Rueda Campos Tolox by Ruralidays	€39,921	€168	65%	5	3	1	€0	✅	❌	❌	Y / N	⭐️ 5 (6)
Casa Atalaya	€48,550	€227	58%	4	2	3	€50	✅	✅	✅	Y / Y	⭐️ 4 (7)
Villa fernandez	€42,386	€282	39%	5	2.5	2	€149	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Villa con piscina y jacuzzi privado	€62,419	€498	34%	4	4	3	€90	✅	✅	✅	Y / Y	⭐️ 5 (3)
Entire Villa-Sleeps 8, Views & Private Heated Pool	€42,904	€232	49%	4	3	3	€179	✅	❌	❌	Y / Y	⭐️ 5 (38)
Casa Azul	€26,716	€187	39%	4	2.5	3	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cubo's Finca Los Magnolios	€89,898	€512	48%	4	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Villa en Mijas by Ruralidays	€45,826	€179	70%	4	3	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Casa Campo	€53,722	€278	52%	4	2	3	€100	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Cubo's Mountain View Casa Marling	€88,149	€325	74%	4	4.5	1	€349	✅	❌	❌	Y / Y	⭐️ 4 (4)
Villa el Rincón de la Jara	€59,077	€265	61%	4	2.5	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Alojamiento IMPERIO.	€27,077	€148	48%	4	2.5	5	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Villa Casa Vista (8p) with pool at Costa del Sol	€86,426	€228	100%	4	3	1	€149	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Mansion & poolhouse & private pool in pure nature	€113,840	€343	90%	4	4	3	€50	✅	❌	✅	Y / Y	⭐️ 4.8 (7)
Cubo's Villa Agua de Azahar	€105,927	€337	86%	5	4	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Cortijo Huerta la Casa	€81,022	€226	98%	4	4	7	€0	✅	✅	❌	Y / Y	⭐️ 5 (52)

Return Metrics

16.42% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€20,700	€41,400	€62,101	€82,801	€103,502	€207,004	€621,012
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€407,999	€407,999	€407,999	€407,999	€407,999	€407,999	€407,999
Down Payment	€102,000	€102,000	€102,000	€102,000	€102,000	€102,000	€102,000
Property Appreciation	€15,300	€31,059	€47,290	€64,009	€81,229	€175,397	€727,903
Total Return	€546,000	€582,459	€619,392	€656,811	€694,731	€892,401	€1,858,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.42%

Cap Rate

9.39%

Return on Investment

34.26%

37 Cam. de Guajar Monda, Andalucía, 29110

5 bed • 2.5 bath • 10 guests

Purchase Price

Airbnb Investor Score

€20,700

Annual Profit

9.4%

Cap Rate

16.4%

Cash on Cash

€64,859

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €216/night at 53% occupancy.Projected nightly rate is €296/night at 60% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€61,027

Avg annual revenue

60%

Avg occupancy rate

€296

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

€20k

€65k

€105k

€155k

€20,700

Profit

Revenue

€64,859

Operating Expenses

€16,959

Operating Income

€47,900

Mortgage & Taxes

€27,199

Profit (Cash Flow)

€20,700

€126,031

Cash Investment

Down Payment

€102,000

Renos & Furnishing

€8,731

Closing Costs

€15,300

Total

€126,031

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.42%

Cap Rate

9.39%

Return on Investment

34.26%