BNBCalc Short Term Rental Investment Analysis Altea Hills, , VC, 03590

2 bed • 2 bath • 4 guests • €255,000

BNB

Calc

Annual Revenue

€38,322

Profit (Cash Flow)

€11,112

Cap Rate

9.7%

Annual Revenue

€38,322

AirDNA projects €134/night at 60% occupancy ($29,369). Airbtics projects €137/night at 64% occupancy ($31,945). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, €150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,967	€27,502	€53,597	€64,801
Occupancy	46%	66%	85%	93%
Nightly Rate	€93	€111	€168	€185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chalet con vistas en Altea	€74,162	€190	100%	2	1	3	€144	✅	❌	❌	Y / N	⭐️ 0 (1)
Vermouth - Wonderful Altea	€17,394	€95	45%	2	1.5	1	€114	✅	❌	✅	Y / Y	⭐️ 5 (10)
Villa Delfina - Private enclosed Villa with pool	€32,683	€141	62%	2	1.5	3	€95	✅	❌	✅	Y / Y	⭐️ 4.5 (55)
THE View	€24,168	€72	84%	2	2	3	€94	✅	❌	❌	Y / Y	⭐️ 5 (25)
Confortable apartamento cercano a la playa	€10,921	€77	38%	2	2	2	€23	✅	❌	❌	Y / Y	⭐️ 5 (70)
1st Line Mascarat Beach - Solarium Terrace & Pool	€23,896	€86	70%	2	2	1	€123	❌	❌	❌	Y / Y	⭐️ 2.5 (3)
Apartment in Altea - Marina Greenwich	€17,516	€101	41%	2	1	4	€76	❌	❌	❌	Y / Y	⭐️ 5 (37)
Chalet frente al mar.	€46,310	€171	73%	2	2	4	€114	✅	❌	❌	Y / Y	⭐️ 5 (89)
Stunning apartment in Altea with house sea view	€45,984	€168	75%	2	2	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Appartement standing dans residence	€36,620	€94	100%	2	2	7	€57	✅	❌	❌	Y / Y	⭐️ 5 (8)
seaview, 1 min. walk from beach, pool next door	€19,874	€63	78%	2	2	4	€76	✅	❌	❌	Y / Y	⭐️ 5 (51)
Casa Mirador	€26,069	€101	67%	2	2	1	€144	✅	❌	❌	Y / Y	⭐️ 0 (1)
Apartment Altea 224, big terrace, sea view	€17,980	€103	47%	2	2	3	€95	✅	❌	❌	Y / Y	⭐️ 5 (56)
Disfruta de la magia de Altea	€13,747	€53	67%	2	1	2	€48	✅	❌	❌	Y / N	⭐️ 4.5 (62)
Jardines de Altea Hills by Interhome	€34,110	€133	70%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Casa del Sol. Jacuzzi and sea views in Altea.	€37,306	€119	85%	2	3	4	€76	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
Belle Villa vue mer et piscine	€84,754	€236	98%	2	3.5	6	€0	✅	❌	✅	Y / N	⭐️ 4.5 (6)
Bello Horizonte	€38,074	€110	93%	2	1	1	€115	✅	❌	❌	Y / Y	⭐️ 5 (29)
Primadonna Suites Seaview Stunning apartment	€58,841	€185	86%	2	2	3	€115	✅	✅	✅	Y / Y	⭐️ 5 (81)
Apto frente al mar con piscina	€97,021	€757	35%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Amplio apartamento Isla de Altea	€18,212	€108	46%	2	2	5	€66	✅	❌	❌	Y / N	⭐️ 4.5 (7)
Stylish apartment with views and pool Sierra Altea	€16,517	€71	62%	2	2	4	€95	✅	❌	❌	Y / Y	⭐️ 5 (12)
Apartment Altea view 4 pers	€9,436	€58	43%	2	1	2	€104	✅	❌	✅	Y / N	⭐️ 4.8 (4)
Espectacular terraza Altea beach,. 6 PAX. 2 BTH	€21,482	€150	34%	2	2	1	€95	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
Apartamento Bomy	€25,553	€84	78%	2	2	1	€201	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Appartement Altea Hills. Costa Blanca Spanje	€9,271	€50	47%	2	2	5	€114	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Villa Marina Golf 01 by Interhome	€50,260	€154	89%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Seafront apartment with garden and swimming pool	€24,755	€123	54%	2	1	7	€155	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Mare Nostrum Altea Hills seaview	€36,278	€182	52%	2	2	3	€143	✅	✅	✅	Y / Y	⭐️ 5 (5)
Casa Dorada	€43,165	€134	88%	2	2	5	€0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Precioso Apartamento con vistas a sierra de Altea	€20,525	€109	50%	2	1	3	€57	✅	❌	❌	Y / Y	⭐️ 5 (25)
Bright & spacious sea view apartment	€25,127	€99	65%	2	2	5	€71	✅	❌	❌	Y / N	⭐️ 4.2 (7)
Bill & Helen´s Villa Gadea Place	€22,736	€113	51%	2	2	6	€48	✅	✅	❌	Y / Y	⭐️ 5 (16)
Pura Vida Mar, Montaña, Piscina, Parking by Vero	€25,224	€118	56%	2	1	3	€95	✅	❌	❌	Y / N	⭐️ 4.5 (5)
❤ Duplex /Penthouse overlooking the bay of Altea✔	€27,648	€87	86%	2	2	4	€114	✅	✅	✅	Y / Y	⭐️ 5 (39)
Casa Zen - Bali inspired sea view villa in nature	€61,753	€172	97%	2	2.5	10	€57	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Bella Gadea	€55,752	€172	86%	2	2	1	€239	✅	✅	❌	Y / Y	⭐️ 0 (1)

Return Metrics

17.65% 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)	€11,111	€22,223	€33,335	€44,447	€55,558	€111,117	€333,353
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€203,999	€203,999	€203,999	€203,999	€203,999	€203,999	€203,999
Down Payment	€51,000	€51,000	€51,000	€51,000	€51,000	€51,000	€51,000
Property Appreciation	€7,650	€15,529	€23,645	€32,004	€40,614	€87,698	€363,951
Total Return	€273,761	€292,753	€311,980	€331,451	€351,173	€453,816	€952,305

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.65%

Cap Rate

9.69%

Return on Investment

35.51%

Altea Hills Comunidad Valenciana, 03590

2 bed • 2 bath • 4 guests

Purchase Price

101

Airbnb Investor Score

€11,111

Annual Profit

9.7%

Cap Rate

17.7%

Cash on Cash

€38,322

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €134/night at 60% occupancy.Projected nightly rate is €137/night at 64% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€32,263

Avg annual revenue

64%

Avg occupancy rate

€137

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

€35k

€65k

€100k

€11,112

Profit

Revenue

€38,322

Operating Expenses

€13,611

Operating Income

€24,711

Mortgage & Taxes

€13,600

Profit (Cash Flow)

€11,112

€62,949

Cash Investment

Down Payment

€51,000

Renos & Furnishing

€4,299

Closing Costs

€7,650

Total

€62,949

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.65%

Cap Rate

9.69%

Return on Investment

35.51%