BNBCalc Short Term Rental Investment Analysis Aldea Porto de Quilmas, , , 15295

3 bed • 3 bath • 6 guests • €150,000

BNB

Calc

Annual Revenue

€23,528

Profit (Cash Flow)

€2,578

Cap Rate

7.1%

Annual Revenue

€23,528

AirDNA projects €128/night at 55% occupancy ($25,787). Airbtics projects €109/night at 41% occupancy ($16,310). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, €134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,843	€14,463	€24,143	€36,773
Occupancy	31%	39%	48%	62%
Nightly Rate	€85	€98	€134	€155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa da Moa	€23,263	€167	38%	3	2	5	€0	❌	✅	❌	Y / N	⭐️ 4.8 (8)
Ático Puerto Mar	€12,550	€80	43%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Espectacular casa en Mallou con vistas y terraza	€18,533	€154	29%	3	1	2	€79	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Casa vacacional Panches Carnota	€7,375	€131	14%	3	2	2	€21	❌	❌	✅	N / Y	⭐️ 5 (4)
Acogedora casa en entorno rural	€14,704	€79	51%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Casa O Souto	€12,782	€166	21%	3	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Blanco y López	€18,281	€104	48%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
SanMar	€9,418	€95	27%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Acogedor atico a pie de mar y montaña.	€10,279	€74	38%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Apartamento Varadero en Praia da Viña en Corcubion	€6,578	€86	21%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Impresionantes vistas en primera línea.	€14,094	€96	40%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Casa rural de uso turístico Playa de Carnota	€17,065	€138	33%	3	2	1	€32	❌	✅	✅	Y / Y	⭐️ 5 (5)
Apartamento entero en Cee	€26,027	€150	47%	3	2	1	€8	❌	❌	❌	Y / N	⭐️ 5 (10)
Piso céntrico Fisterra	€6,969	€87	22%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (58)
Casa San Jurjo	€13,315	€85	43%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Piso en el centro de Fisterra	€7,471	€74	21%	3	1	2	€53	❌	❌	❌	Y / N	⭐️ 5 (16)
Apartamento O Serrano	€20,129	€85	65%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (6)
CASA RECIÉN REFORMADA EN CEE	€7,959	€84	26%	3	2	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Apartment with Seaviews	€18,731	€81	62%	3	2	1	€16	❌	❌	✅	Y / Y	⭐️ 5 (137)
Flat Mar de Ardora Finisterre	€12,974	€79	45%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Bahia de Ezaro. Ático con terraza y vistas al mar	€20,481	€133	42%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Carnota ático en la playa, (caldebarcos)	€9,966	€97	28%	3	2	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Casa Maria	€16,972	€145	32%	3	1	3	€0	✅	❌	✅	Y / N	⭐️ 5 (3)
Piso"O Arume do Mar" con espectaculares vistas	€32,069	€103	85%	3	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.9 (19)
Piso de 3 dormitorios en la costa de Carnota	€17,492	€88	54%	3	1	4	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Piso A Capela con vistas al mar	€9,468	€74	35%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Un lugar entre a pedra e o mar	€12,247	€90	37%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Casa A Laxe - Casa Rural situada a 50m de la playa	€25,115	€163	42%	3	3	2	€0	❌	❌	✅	Y / N	⭐️ 5 (30)
Casa Recareo con vistas al mar y barbacoa	€28,556	€110	71%	3	2	2	€0	❌	❌	✅	Y / N	⭐️ 4.7 (4)
Apartment Simón Tomé	€8,372	€95	24%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Balcón da Ría	€18,556	€143	34%	3	2	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (2)
La Casa de Ana en Fisterra ( Pardas 8 )	€36,276	€202	49%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
House by the beach	€44,492	€122	100%	3	1	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Vistas de Carnota ( caldebarcos)	€13,990	€87	44%	3	2	5	€21	❌	❌	❌	Y / Y	⭐️ 5 (7)
Casa marinera con barbacoa y terraza	€20,896	€100	57%	3	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Apartamento Lidia 3	€14,564	€121	33%	3	2	7	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Victoria Apartamento Galitrips	€17,541	€109	44%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 4 (1)
Apartamento en Costa da Morte.	€14,232	€99	36%	3	2	2	€53	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
PISO ENTERO GRANDE Y CÉNTRICO	€14,323	€63	61%	3	2	3	€26	❌	❌	✅	Y / N	⭐️ 4.6 (36)
Casa Marduk	€16,856	€144	32%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (36)

Return Metrics

6.3% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,577	€5,155	€7,732	€10,310	€12,887	€25,775	€77,326
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,113	€4,312	€6,601	€8,983	€11,462	€25,459	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€39,190	€48,602	€58,243	€68,120	€78,241	€132,822	€441,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.3%

Cap Rate

7.05%

Return on Investment

22.48%

Aldea Porto de Quilmas 15295

3 bed • 3 bath • 6 guests

Purchase Price

Airbnb Investor Score

€2,577

Annual Profit

7.1%

Cap Rate

6.3%

Cash on Cash

€23,528

Annual Revenue

BNBCalc predicts this property will get $109 per night with 41% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

€16,774

Avg annual revenue

41%

Avg occupancy rate

€109

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

€5k

€20k

€30k

€45k

€2,578

Profit

Revenue

€23,528

Operating Expenses

€12,951

Operating Income

€10,577

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€2,578

€40,883

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€6,383

Closing Costs

€4,500

Total

€40,883

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.3%

Cap Rate

7.05%

Return on Investment

22.48%