BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Av. Catedratico Soler, Alicante (Alacant), VC,

2 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Annual Revenue

$34,274

Profit (Cash Flow)

-$4,098

Cap Rate

5.4%

Annual Revenue

$34,274

AirDNA projects $138/night at 68% occupancy ($34,274). Airbtics projects $121/night at 73% occupancy ($32,262). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $138 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,674$29,030$37,919$66,248
Occupancy63%74%81%95%
Nightly Rate$86$103$123$186

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Lovely 2 apartamento centro Alicante

No image available

$22,626
$86
65%
211$48❌❌❌Y / Y⭐️ 4.5 (31)
MyFlats Arquitecto 2 Bedrooms

No image available

$90,231
$303
80%
212$59❌❌❌Y / Y⭐️ 4.7 (8)
Lovely 2 apartamento Alicante

No image available

$15,423
$67
60%
211$43❌❌❌Y / Y⭐️ 4.8 (47)
Enriqueta City LOFT 2 Train Station

No image available

$20,796
$75
72%
212$43❌❌❌Y / Y⭐️ 4.8 (78)
Apartamento con espectacular vista piso 21

No image available

$23,921
$75
82%
213$54❌❌❌Y / Y⭐️ 4.8 (37)
Enriqueta City 1 Train Station (6Pax)

No image available

$24,191
$86
73%
212$43❌❌❌Y / Y⭐️ 4.5 (49)
Enriqueta City 5 Train Station (6Pax)

No image available

$29,010
$95
80%
212$43❌❌❌Y / Y⭐️ 4.5 (58)
Fidalsa Penthouse Urban & Sea View

No image available

$53,547
$186
76%
211$97❌❌❌Y / Y⭐️ 4.2 (17)
Belle Corner Alicante

No image available

$22,487
$92
64%
211$43❌❌❌Y / Y⭐️ 4.9 (28)
City Centre Apartment

No image available

$25,662
$104
63%
211$62❌❌❌Y / Y⭐️ 4.5 (28)
Bguest - Ático con terraza

No image available

$64,248
$262
67%
232$0❌❌❌Y / Y⭐️ 5 (3)
Enriqueta apartments 3

No image available

$45,988
$158
77%
212$43❌❌❌Y / Y⭐️ 4.3 (14)
New apartment in the center of Alicante

No image available

$31,443
$85
99%
213$43❌❌❌Y / Y⭐️ 5 (128)
Lovely & cosy two bedroom flat

No image available

$19,623
$83
63%
212$22❌❌❌Y / N⭐️ 4.4 (20)
Charming Downtown Apartment

No image available

$39,583
$110
95%
212$81❌❌✅Y / Y⭐️ 4.8 (71)
Fidalsa Penthouse Amazing View

No image available

$51,706
$177
77%
211$97❌❌❌Y / Y⭐️ 4.1 (20)
Enriqueta City 3 Train Station (6Pax)

No image available

$22,043
$74
77%
213$43❌❌❌Y / Y⭐️ 4.5 (58)
Apartamento céntrico y funcional

No image available

$14,306
$101
36%
212$43❌❌✅N / Y⭐️ 0 (0)
Lovely Penhouse in Alicante with parking

No image available

$26,624
$120
60%
214$27❌❌✅Y / Y⭐️ 4.8 (102)
Precioso apartamento en Alicante

No image available

$27,658
$89
81%
213$54❌❌❌Y / Y⭐️ 4.4 (24)
Te ofrecemos la mejor estadía

No image available

$20,297
$90
60%
212$43❌❌❌Y / Y⭐️ 4.5 (26)
Two Bedroom GEM - Teatro City Center

No image available

$23,931
$63
91%
211$86❌❌❌Y / Y⭐️ 4.7 (83)
Apartamento en zona céntrica y privilegiada

No image available

$27,494
$104
70%
213$65❌❌❌Y / Y⭐️ 4.8 (25)
Ático de Diseño en la mejor ubicación con 5,00

No image available

$29,238
$115
67%
212$43❌❌✅Y / Y⭐️ 4.8 (134)
Beautiful penthouse in the center of Alicante

No image available

$49,015
$144
93%
215$0❌❌❌Y / Y⭐️ 4.9 (113)
Myflats San Francisco 54 I

No image available

$96,028
$340
76%
212$65❌❌❌Y / Y⭐️ 4.5 (40)
Gerona Apartment by GHR Rentals

No image available

$25,444
$107
61%
211$116❌❌❌Y / Y⭐️ 4.3 (14)
Beautiful apartment in the heart of Alicante

No image available

$38,069
$112
89%
215$81❌❌❌Y / Y⭐️ 4.8 (51)
Canalejas Apartment - Alicante Port

No image available

$25,759
$92
72%
211$65❌❌❌Y / Y⭐️ 4.7 (15)
★★Rascacielos: VISTAS+CENTRO+NUEVO★★

No image available

$23,042
$57
100%
211$22❌❌❌Y / Y⭐️ 4.3 (149)
Cosy apartment, 2 garden terraces in the center

No image available

$32,567
$115
75%
215$86❌❌❌Y / Y⭐️ 4.7 (86)
Best Location To Discover Alicante

No image available

$22,545
$94
61%
212$65❌❌❌Y / Y⭐️ 4.7 (107)
!Joya en el Centro ! Playa , compras , Mercado !

No image available

$28,163
$135
57%
213$0❌❌❌Y / Y⭐️ 5 (100)
Cosy Flats Plaza Luceros (Súper Céntrico)

No image available

$31,044
$120
69%
214$70❌❌❌Y / Y⭐️ 4.7 (62)
PENTHOUSE WITH TERRACE IN THE CITY CENTRE

No image available

$47,732
$193
66%
213$81❌❌❌Y / Y⭐️ 4.8 (90)
Apartamento nuevo calle San Francisco "las setas"

No image available

$34,545
$97
95%
213$60❌❌❌Y / Y⭐️ 4.9 (57)
Incredible views Centre Alicante Maisonnave!

No image available

$37,406
$102
99%
213$75❌❌✅Y / Y⭐️ 4.9 (46)
Luminoso y acogedor apartamento en Alicante

No image available

$17,770
$48
99%
213$52❌❌❌Y / Y⭐️ 4.9 (86)
Mushrooms 2

No image available

$36,333
$120
80%
211$38❌❌✅Y / Y⭐️ 4.3 (19)

Return Metrics

-5.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,098-$8,196-$12,294-$16,392-$20,491-$40,982-$122,947
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$240,000$240,000$240,000$240,000$240,000$240,000$240,000
Down Payment$60,000$60,000$60,000$60,000$60,000$60,000$60,000
Property Appreciation$9,000$18,270$27,818$37,652$47,782$103,174$428,178
Total Return$304,901$310,073$315,523$321,259$327,291$362,192$605,231

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.42%

Cap Rate

5.37%

Return on Investment

10.39%

property-location

Av. Catedratico Soler Alicante (Alacant), Comunidad Valenciana

2 bed • 2 bath • 6 guests

$34,274

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $138/night at 68% occupancy ($34,274.49). Airbtics projects $121/night at 73% occupancy ($32,262).

Top 66% of comparables

Top 23% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$33,199

Avg annual revenue

73%

Avg occupancy rate

$121

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

$40k

$65k

$95k

Sign up to see the data on 40 all comparables

-$4,098

Profit

Revenue

$34,274

Operating Expenses

$18,136

Operating Income

$16,139

Mortgage & Taxes

$20,237

Profit (Cash Flow)

-$4,098

$75,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$6,500

Closing Costs

$9,000

Total

$75,500

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.42%

Cap Rate

5.37%

Profit (Cummulative)

-$4,098

$240,000

$6,500

$9,000

$0

Total Gain

$7,849