BNBCalc Short Term Rental Investment Analysis Bilbao Plaza, Vitoria-Gasteiz, PV,

2 bed • 1.5 bath • 1 guests • $240,000

BNB

Calc

Annual Revenue

$28,964

Profit (Cash Flow)

$2,322

Cap Rate

6.3%

Annual Revenue

$28,964

AirDNA projects $119/night at 59% occupancy ($25,643). Airbtics projects $130/night at 61% occupancy ($28,963). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,874	$24,339	$41,344	$57,915
Occupancy	49%	62%	81%	88%
Nightly Rate	$93	$106	$138	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piso céntrico, perfecto para familias con niños	$27,288	$85	86%	2	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (131)
Piso céntrico con patio interior	$24,526	$80	81%	2	1	2	$33	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Luxury Casco Medieval Apartamento nuevo	$15,782	$96	44%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (33)
Piso junto al Centro Histórico, garaje incluido	$26,256	$87	81%	2	2.5	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (278)
Modern and downtown flat. Perfect for families.	$30,725	$98	85%	2	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (29)
Luxury Casco Medieval Vitoria - EVI0091	$16,489	$102	43%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (69)
Suites Vitoria	$22,091	$99	60%	2	2.5	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (17)
Apartamento en el centro de Vitoria EVI0088	$22,981	$91	69%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (267)
Apartamento Cercas Bajas	$21,779	$110	53%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Apartamento tranquilo recién reformado.	$34,126	$126	74%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (116)
Ariznavarra. 3 camas 2 dormitorios.	$22,268	$117	52%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (41)
Luxury Arquillos Vitoria - EVI0063	$21,009	$108	52%	2	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Luxury San Prudencio Vitoria - EVI0049	$21,529	$102	56%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Acogedor piso centrico	$18,688	$111	46%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (437)
Ático 2 dormitorios con terraza - Líbere Vitoria	$43,481	$165	72%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
2 rooms apartment with 80 m2	$20,353	$83	67%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (233)
Apartamento céntrico en Vitoria	$33,819	$105	88%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (21)
Céntrico apartamento	$12,149	$93	35%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.3 (67)
Piso acogedor y tranquilo en el centro de Gasteiz	$33,028	$96	94%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Casa en el centro de Vitoria	$25,082	$89	77%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (47)
Vivienda 2 habitaciones. Tranquila y luminosa.	$20,945	$78	67%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (138)
Piso céntrico en Vitoria	$29,771	$166	49%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3 (2)
Piso de 2 habitaciones en el centro de Vitoria	$29,606	$125	63%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Beautiful flat in Spain .Vitoria-Gasteiz	$16,942	$93	49%	2	1	2	$11	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
My Wonderful Apartment	$17,272	$143	33%	2	2	3	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (39)
Casa entera en pleno Casco Viejo, garaje incluido	$34,024	$112	83%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (25)
Green Capital Loft	$40,514	$215	51%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Casa completa con 2 habitaciones y baño privado.	$22,522	$98	62%	2	2	4	$15	❌	❌	❌	Y / Y	⭐️ 5 (27)
Caravana/Autocaravana	$21,107	$152	37%	2	1	3	$27	❌	❌	❌	N / N	⭐️ 0 (0)
Piso céntrico para 3 huéspedes	$24,378	$74	90%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Apartamento acogedor	$33,175	$103	88%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (156)
casa en el anillo verde	$33,115	$174	52%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Ubicado centro de ciudad Vitoria	$28,084	$137	56%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Piso acogedor Vitoria-Gasteiz	$38,461	$113	93%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Luminoso y moderno Apartamento	$56,340	$164	93%	2	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (20)
Centrico Balcón 2 dorm. Salon Cocina Garaje 65m2	$26,482	$108	67%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Alojamiento disponible	$21,885	$92	65%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

3.87% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,322	$4,644	$6,966	$9,288	$11,610	$23,221	$69,665
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,999	$191,999	$191,999	$191,999	$191,999	$191,999	$191,999
Down Payment	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000
Property Appreciation	$7,200	$14,616	$22,254	$30,122	$38,225	$82,539	$342,542
Total Return	$249,522	$259,260	$269,221	$279,410	$289,836	$345,761	$652,208

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.87%

Cap Rate

6.3%

Return on Investment

21.51%

Bilbao Plaza Vitoria-Gasteiz, Euskadi

2 bed • 1.5 bath • 1 guests

Purchase Price

Airbnb Investor Score

$2,322

Annual Profit

6.3%

Cap Rate

3.9%

Cash on Cash

$28,964

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 59% occupancy.Projected nightly rate is $130/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$25,898

Avg annual revenue

61%

Avg occupancy rate

$130

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

$25k

$40k

$55k

$2,322

Profit

Revenue

$28,964

Operating Expenses

$13,842

Operating Income

$15,122

Mortgage & Taxes

$12,800

Profit (Cash Flow)

$2,322

$59,982

Cash Investment

Down Payment

$48,000

Renos & Furnishing

$4,782

Closing Costs

$7,200

Total

$59,982

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.87%

Cap Rate

6.3%

Return on Investment

21.51%