BNBCalc Short Term Rental Investment Analysis Avinguda de les Dàlies, Palmanyola, IB, 07193

3 bed • 1 bath • 6 guests • €500,000

BNB

Calc

Annual Revenue

€83,979

Profit (Cash Flow)

€38,486

Cap Rate

13.0%

Annual Revenue

€83,979

AirDNA projects €436/night at 44% occupancy ($69,996). Airbtics projects €328/night at 70% occupancy ($83,978). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 70% occupancy rate, €328 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€37,657	€68,559	€114,070	€170,652
Occupancy	54%	75%	86%	92%
Nightly Rate	€188	€247	€356	€495

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming house in the heart of Bunyola, Tramuntana	€35,480	€103	92%	3	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (244)
Paradise-House	€53,892	€244	58%	3	2	4	€97	❌	✅	❌	Y / N	⭐️ 4.6 (49)
CAN GANESHA VILLA , LA ERMITA DEL SOL	€156,176	€444	95%	3	2	7	€272	✅	❌	✅	Y / Y	⭐️ 5 (91)
Ca'n Marsal House Mar y Montaña	€48,661	€214	57%	3	1	4	€146	❌	❌	❌	Y / Y	⭐️ 5 (25)
Casa Baldovinos	€88,816	€250	97%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (213)
"Alegrias" - Mallorca- Villa a 7km del centro	€82,634	€338	66%	3	2	3	€58	✅	✅	✅	Y / Y	⭐️ 5 (139)
Nice Majorcan country house, Sta. Maria del Camí	€65,382	€253	70%	3	3	4	€146	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Cozy townhouse with patio in Palma center	€47,053	€164	78%	3	2	3	€73	❌	❌	❌	Y / Y	⭐️ 5 (248)
1 Near Downtown, Nice an comfortable	€39,545	€193	54%	3	2	2	€116	❌	❌	❌	Y / Y	⭐️ 5 (4)
Can Mirló	€154,438	€1,359	30%	3	3	1	€121	✅	❌	❌	Y / Y	⭐️ 0 (2)
Casa pi	€31,678	€163	51%	3	2.5	3	€146	❌	❌	✅	Y / N	⭐️ 5 (14)
Haus Jasmin auf der Finca Son Salvanet VT-1602	€36,385	€115	86%	3	2	5	€58	✅	❌	❌	Y / Y	⭐️ 5 (115)
"Serra de Tramuntana HONOR NOU"	€83,000	€252	90%	3	3	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (55)
Can Llum (House of Light) 6 persons	€126,466	€426	79%	3	2.5	3	€193	❌	❌	✅	Y / Y	⭐️ 5 (44)
Catany house in town n	€94,984	€493	52%	3	3	6	€146	❌	❌	❌	Y / Y	⭐️ 5 (11)
Catany house in town	€92,958	€513	49%	3	3	6	€146	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Country house Samantha & pool near Santa Maria	€61,833	€194	86%	3	3	5	€193	✅	❌	✅	Y / Y	⭐️ 4.5 (66)
Near Downtown close to Santa Catalina	€39,161	€189	54%	3	2	2	€147	❌	❌	✅	Y / Y	⭐️ 4.5 (208)
Las Brisas - best pool in the area!	€63,659	€272	64%	3	2	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (36)
Sa Caseta (ca N'andreu)	€61,981	€195	82%	3	3	7	€175	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Sa Tanca by Interhome	€61,627	€219	77%	3	2	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Can Auba - Majorcan Charm Chalet	€35,650	€119	82%	3	1.5	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Haus Palmeras auf der Finca Son Salvanet VT/1906	€37,055	€130	77%	3	2	5	€58	✅	❌	❌	Y / Y	⭐️ 5 (74)
MARY Apartamentos	€49,273	€198	68%	3	1	60	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Casa Mistral, A paradise of Sea and Mountain	€58,332	€320	49%	3	2	4	€145	❌	❌	✅	Y / Y	⭐️ 5 (115)
Casa Quica	€32,070	€96	91%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (170)
City Center - Next to old City and Santa Catalina	€68,354	€186	100%	3	2	4	€73	❌	❌	❌	Y / Y	⭐️ 5 (202)
3 camere 3 bagni terrazza priv, piscina condivisa	€69,065	€203	92%	3	3	1	€49	✅	❌	✅	Y / Y	⭐️ 4.8 (304)
Can Torres: Your charming home in Mallorca	€104,836	€350	81%	3	3.5	4	€146	✅	❌	❌	Y / Y	⭐️ 5 (112)
Beautiful village house in Valldemosa with terrace	€36,314	€113	87%	3	2.5	4	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Centric	€136,615	€427	87%	3	1	1	€93	❌	✅	❌	Y / Y	⭐️ 4 (19)
Villa Can Alonso ☼ Relax in Palma with garden	€163,780	€476	94%	3	3	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (222)
House in Palma with private swimming pool.	€99,533	€321	84%	3	2.5	6	€175	✅	❌	❌	Y / Y	⭐️ 5 (88)
Binimira - exclusive 180º sea view & privacy!	€51,051	€279	50%	3	2	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (109)
Finca Banyols	€44,000	€197	61%	3	2	5	€0	✅	❌	❌	Y / N	⭐️ 5 (48)
Sunny farmhouse with a view	€33,870	€124	74%	3	2	5	€53	✅	❌	✅	Y / Y	⭐️ 5 (155)
Casa Mallorquina con jardín	€53,738	€264	50%	3	3.5	6	€146	✅	❌	❌	Y / N	⭐️ 5 (4)
Villa Mazagan, center of Palma	€130,647	€517	69%	3	2	5	€155	✅	❌	❌	Y / Y	⭐️ 4.5 (6)

Return Metrics

31.92% 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)	€38,485	€76,971	€115,456	€153,942	€192,428	€384,856	€1,154,568
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999
Down Payment	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000
Property Appreciation	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€553,485	€607,421	€661,820	€716,696	€772,065	€1,056,814	€2,368,199

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.92%

Cap Rate

13.03%

Return on Investment

50.2%

Avinguda de les Dàlies Palmanyola, Illes Balears, 07193

3 bed • 1 bath • 6 guests

Purchase Price

169

Airbnb Investor Score

€38,485

Annual Profit

13.0%

Cap Rate

31.9%

Cash on Cash

€83,979

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €436/night at 44% occupancy.Projected nightly rate is €328/night at 70% occupancy.

Occupancy Rate

Top 53% 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.

€72,569

Avg annual revenue

70%

Avg occupancy rate

€328

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

€30k

€75k

€120k

€165k

€38,486

Profit

Revenue

€83,979

Operating Expenses

€18,827

Operating Income

€65,152

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€38,486

€120,569

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€5,569

Closing Costs

€15,000

Total

€120,569

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.92%

Cap Rate

13.03%

Return on Investment

50.2%