BNBCalc Short Term Rental Investment Analysis Avenida de las Naciones Unidas, Marbella, Spain

2 bed • 2 bath • 6 guests • €339,000

BNB

Calc

Annual Revenue

€57,892

Profit (Cash Flow)

€23,161

Cap Rate

12.2%

Annual Revenue

€57,892

AirDNA projects €219/night at 61% occupancy ($48,805). Airbtics projects €182/night at 62% occupancy ($41,301). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,407	€36,721	€60,291	€100,425
Occupancy	52%	63%	75%	84%
Nightly Rate	€120	€154	€211	€316

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Two bedrooms, Puerto Banus, parking and pool	€24,899	€132	48%	2	2	2	€98	✅	❌	✅	Y / Y	⭐️ 5 (31)
Puerto Banus First line with amazing Sea View	€48,864	€164	80%	2	2	2	€83	❌	❌	❌	Y / Y	⭐️ 5 (30)
Marbella Banus Suites-PlayaRocio Beachside Complex	€54,519	€225	62%	2	2	1	€146	✅	❌	❌	Y / Y	⭐️ 5 (4)
Primera línea de playa Banús	€42,542	€159	73%	2	2	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (19)
Two bedrooms in Puerto Banus, pool and parking	€33,423	€155	56%	2	2	2	€98	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
2 bedroom Beach Front apartment in Puerto Banus	€39,420	€134	80%	2	2	4	€72	❌	❌	❌	Y / Y	⭐️ 5 (53)
Apartment in the tourist Puerto Banus	€35,260	€152	59%	2	1	1	€148	❌	❌	✅	Y / Y	⭐️ 0 (1)
Marbella Banus Suites-Playa Rocio Beach Access Urb	€26,659	€95	63%	2	2	1	€166	✅	❌	❌	Y / Y	⭐️ 5 (9)
Marbella Banus Suites-Marina Banus Deluxe SeaViews	€61,963	€218	73%	2	2	1	€146	✅	❌	❌	Y / Y	⭐️ 5 (8)
3 Room Lux Apt Puerto Banus-Terrace 5min to Beach	€25,631	€83	75%	2	2	1	€103	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Apartamento Marina Banús III	€66,991	€255	68%	2	2	3	€156	✅	❌	✅	Y / N	⭐️ 4.5 (4)
Whispering Palms Apartment by Vacation Marbella	€108,882	€354	84%	2	2	4	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
In the center of Puerto Banús, private parking	€34,953	€154	57%	2	2	1	€148	✅	❌	✅	Y / Y	⭐️ 4 (5)
MODERNO APARTAMENTO EN PUERTO BANUS BEACH	€42,249	€220	51%	2	2	3	€98	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
PR - Stunning flat front line beach Puerto Banus	€41,489	€154	71%	2	2	1	€125	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Front Line Penthouse Puerto Banus With Sea Views.	€67,233	€221	82%	2	2	2	€93	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lujoso apartamento	€24,692	€122	53%	2	2	3	€63	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Vacation Marbella Apt I Beach front I Sea View	€96,718	€315	84%	2	2	4	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Puerto Banús Cozy and Luxe Home	€21,899	€165	35%	2	2	1	€57	✅	❌	❌	Y / Y	⭐️ 5 (5)
Apartamento céntrico en Puerto Banús (Marbella)	€21,975	€98	57%	2	2	5	€52	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Puerto Banús Center.Amazing 2 bedrooms apartment.	€22,760	€108	56%	2	2	4	€78	✅	❌	✅	Y / Y	⭐️ 5 (47)
Puerto Banús Finest 2-BDRM apt- 50 metres to Beach	€37,710	€120	85%	2	2	5	€135	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Luxurious apartment in Marina Banús, Puerto Banús	€49,074	€170	75%	2	2	1	€121	✅	❌	✅	Y / Y	⭐️ 5 (18)
Puerto Banus Apartment with pool, views, parking	€23,756	€185	34%	2	2	3	€97	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
PUERTO BANUS CENTER Gym/Padel/Pool/Parking & Beach	€21,105	€130	43%	2	2	4	€63	✅	❌	❌	Y / N	⭐️ 5 (26)
Puerto Banús- Parking & piscina.	€57,697	€209	74%	2	2	4	€68	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Trendy Apt. Puerto Banús (Free Parking) - RDR208	€24,959	€120	54%	2	2	1	€109	✅	❌	❌	Y / Y	⭐️ 4 (6)
Sea View in Heart of Banús +Parking +Pool +WIFI	€27,151	€111	63%	2	2	4	€52	✅	❌	❌	Y / Y	⭐️ 5 (27)
2 ª Line Port Banus, Marbella. 50m to Beach. WIFI.	€32,987	€105	85%	2	1	3	€37	❌	❌	❌	Y / Y	⭐️ 5 (209)
Sea View Puerto Banús Apt SAUNA + PARKING - RDR165	€17,969	€111	41%	2	2	1	€109	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Spacious and luxurious apartment in Puerto Banus	€40,754	€134	78%	2	2	1	€121	✅	❌	❌	Y / Y	⭐️ 5 (11)
Marina Banus in the Center P.Banus.Wifi.Parking.	€30,171	€123	66%	2	2	4	€78	✅	❌	✅	Y / Y	⭐️ 5 (79)
urb Terrazas de Banús , 100m playa, Puerto Banús	€31,871	€110	79%	2	2	5	€52	✅	❌	❌	Y / Y	⭐️ 5 (45)
Solguest Puerto Banus, Marbella vista espectacular	€42,253	€196	57%	2	2	2	€124	✅	❌	❌	Y / Y	⭐️ 5 (4)
Encantador apartamento Marbella	€35,149	€186	49%	2	2	4	€94	✅	❌	❌	Y / Y	⭐️ 0 (2)
marina banus	€123,932	€328	99%	2	2	4	€187	✅	❌	❌	Y / Y	⭐️ 5 (3)
Puerto Banus 2 bedrooms. Big terrace.Marina Banus	€14,489	€120	32%	2	2	3	€89	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Luxury Condo in the heart of Puerto Banús	€77,757	€452	45%	2	2	4	€94	❌	❌	❌	Y / N	⭐️ 5 (12)
Puerto Banus front Beach Apartment BJ37, sea view	€42,700	€179	65%	2	2	3	€0	✅	❌	❌	Y / Y	⭐️ 3 (5)

Return Metrics

28.01% 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)	€23,161	€46,322	€69,483	€92,644	€115,805	€231,610	€694,830
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€271,199	€271,199	€271,199	€271,199	€271,199	€271,199	€271,199
Down Payment	€67,800	€67,800	€67,800	€67,800	€67,800	€67,800	€67,800
Property Appreciation	€10,170	€20,645	€31,434	€42,547	€53,993	€116,587	€483,841
Total Return	€372,331	€405,967	€439,917	€474,191	€508,798	€687,197	€1,517,672

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.01%

Cap Rate

12.16%

Return on Investment

46.09%

Avenida de las Naciones Unidas Marbella, Andalucía, 29660

2 bed • 2 bath • 6 guests

Purchase Price

151

Airbnb Investor Score

€23,161

Annual Profit

12.2%

Cap Rate

28.0%

Cash on Cash

€57,892

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €219/night at 61% occupancy ($48,805.19). Airbtics projects €182/night at 62% occupancy ($41,301).

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.

€42,580

Avg annual revenue

62%

Avg occupancy rate

€182

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

€15k

€50k

€85k

€125k

€23,161

Profit

Revenue

€57,892

Operating Expenses

€16,651

Operating Income

€41,241

Mortgage & Taxes

€18,080

Profit (Cash Flow)

€23,161

€82,675

Cash Investment

Down Payment

€67,800

Renos & Furnishing

€4,705

Closing Costs

€10,170

Total

€82,675

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.01%

Cap Rate

12.16%

Return on Investment

46.09%