BNBCalc Short Term Rental Investment Analysis Av. de Juan Antonio Samaranch, 28055 Madrid, España

2 bed • 1 bath • 4 guests • $560,000

BNB

Calc

Annual Revenue

$26,758

Profit (Cash Flow)

-$27,577

Cap Rate

1.8%

Annual Revenue

$26,758

AirDNA projects $99/night at 74% occupancy ($26,757).

BNB Calc projects a 74% occupancy rate, $99 rate per night.

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

Return Metrics

-20.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$27,576	-$55,153	-$82,729	-$110,306	-$137,882	-$275,765	-$827,297
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000
Down Payment	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Property Appreciation	$16,800	$34,104	$51,927	$70,284	$89,193	$192,593	$799,266
Total Return	$549,223	$538,950	$529,197	$519,978	$511,310	$476,827	$531,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.41%

Cap Rate

1.82%

Return on Investment

-3.9%

Av. de Juan Antonio Samaranch Madrid, Comunidad de Madrid, 28055

2 bed • 1 bath • 4 guests

Purchase Price

$26,758

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$27,577

Profit

Revenue

$26,758

Operating Expenses

$16,559

Operating Income

$10,199

Mortgage & Taxes

$37,776

Profit (Cash Flow)

-$27,577

$135,050

Cash Investment

Down Payment

$112,000

Renos & Furnishing

$6,250

Closing Costs

$16,800

Total

$135,050

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.41%

Cap Rate

1.82%

Return on Investment

-3.9%