BNBCalc Short Term Rental Investment Analysis 7 C. José Payán, Camas, AN, 41900

2 bed • 1 bath • 4 guests • €100,000

BNB

Calc

Report by:

Roger Cassà Nova

roger@cassainvestments.es

Annual Revenue

€42,985

Profit (Cash Flow)

€22,700

Cap Rate

28.0%

Annual Revenue

€42,985

AirDNA projects €97/night at 61% occupancy ($21,589). Airbtics projects €123/night at 76% occupancy ($34,088). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 87% occupancy rate, €135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,253	€29,711	€43,873	€69,439
Occupancy	64%	77%	87%	95%
Nightly Rate	€89	€104	€135	€197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Duplex, terraza, 10 min coche centro Sevilla	€21,698	€92	63%	2	2	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (157)
Apartamento entero 10 min coche Sevilla Centro	€21,130	€83	69%	2	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (147)
Fantastic house in Camas 10 minutes from Seville with pool and terrace	€33,437	€150	60%	2	0	1	€52	✅	❌	❌	Y / Y	⭐️ 5 (32)
Precioso apartamento de 2 dormitorios y patio	€30,141	€101	81%	2	2	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (45)
Bonito y Cómodo apartamento Triana	€18,563	€61	78%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (507)
€85 per day, all included, 4 people + cleaning	€26,242	€75	94%	2	1	2	€26	✅	❌	❌	Y / Y	⭐️ 5 (129)
Precioso apartamento de 2 dormitorios y terraza	€41,855	€130	87%	2	2	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (44)
Acogedor y luminoso apartamento en Camas, Sevilla	€33,287	€115	79%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Parking Gratis luminoso apartm.	€38,260	€138	74%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Triana Tejares	€25,416	€105	63%	2	2	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (18)
Triana Soul Marcur beautiful apartment in Triana	€87,616	€270	88%	2	2	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (21)
Penthouse with private pool & terrace.	€48,521	€135	98%	2	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (153)
Apartamento con vistas a Sevilla	€34,215	€195	48%	2	2	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (19)
Sevilla apartamento en tríana tranquilo y acogedor	€26,064	€104	68%	2	2	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (142)
Live the most authentic Sevilla in TRIANA	€19,944	€56	95%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (618)
Tejares de Triana 16B	€29,215	€123	65%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Apartment 2 rooms-terrace Seville/Triana	€23,407	€106	59%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Ático con 2 terrazas privadas y parking gratuito	€26,877	€85	86%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (202)
Your Home in Triana! Parking Opcional VUT/SE/02085	€21,454	€81	71%	2	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (203)
Luxury apartment in Triana, 102	€57,452	€277	56%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (8)
Triana Boutique - Parking Gratis	€43,704	€133	87%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (21)
Triana centre. Orange apartment	€21,087	€96	59%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (27)
Alohamundi Alfareria	€41,468	€113	98%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
Apartamento Alma en pleno corazón de Triana	€45,782	€153	82%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Latidos de Triana-Apartamento totalmente equipado	€18,653	€61	83%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (141)
Beautiful Location in Seville-Triana	€22,320	€65	92%	2	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (324)
Apartamento reformado en Triana	€30,558	€96	86%	2	1	3	€21	❌	❌	❌	Y / Y	⭐️ 5 (51)
Apartamento en Triana	€27,937	€112	68%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (93)
Esperanza Triana. 2 bedrooms, 2 bathrooms	€29,388	€103	76%	2	2	1	€76	❌	❌	❌	Y / Y	⭐️ 5 (10)
En Triana: Junto San Jacinto con parking privado	€26,989	€125	57%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (87)
La Casa Azul en el corazón de Triana	€23,401	€84	72%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (34)
Apartamento con 2 habitaciones dobles y 2 baños	€70,798	€286	67%	2	2	2	€62	✅	❌	❌	Y / Y	⭐️ 5 (13)
Apartamento en Triana 2 dormitorios	€72,054	€219	90%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (151)
My home in Triana, luminoso y acogedor apartamento	€48,371	€187	70%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (3)
Almona Paseo de la O - Kainga Homes (River Views)	€44,547	€139	87%	2	1	1	€35	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Sweet triana	€19,705	€94	56%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.2 (116)
Acogedor apartamento en el corazón de Triana	€19,558	€89	59%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
APARTAMENTO SEVILLA-TRIANA 3	€26,864	€90	81%	2	1	3	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Espectacular apartamento en Triana, Sevilla	€36,519	€100	100%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (272)
Ático "de Arte" Bañado en Sol	€33,373	€95	96%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (101)

Return Metrics

82.55% 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)	€22,700	€45,400	€68,101	€90,801	€113,502	€227,004	€681,014
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€125,700	€151,490	€177,374	€203,352	€229,429	€361,396	€923,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

82.55%

Cap Rate

28.03%

Return on Investment

98.58%

7 C. José Payán Camas, Andalucía, 41900

2 bed • 1 bath • 4 guests

Purchase Price

Inquire about this property

Contact Roger

440

Airbnb Investor Score

€22,700

Annual Profit

28.0%

Cap Rate

82.6%

Cash on Cash

€42,985

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €97/night at 61% occupancy.Projected nightly rate is €123/night at 76% occupancy.

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.

€34,196

Avg annual revenue

76%

Avg occupancy rate

€123

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

€40k

€65k

€90k

€22,700

Profit

Revenue

€42,985

Operating Expenses

€14,952

Operating Income

€28,034

Mortgage & Taxes

€5,333

Profit (Cash Flow)

€22,700

€27,498

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€4,498

Closing Costs

€3,000

Total

€27,498

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

82.55%

Cap Rate

28.03%

Return on Investment

98.58%