BNBCalc Short Term Rental Rental Arbitrage Analysis C. Amadeo Vives, , VC, 03189

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€37,692

Profit (Cash Flow)

-€5,514

Cash on Cash Return

-88.6%

Annual Revenue

€37,692

AirDNA projects €111/night at 53% occupancy ($21,568). Airbtics projects €119/night at 62% occupancy ($26,970). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 79% occupancy rate, €131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,827	€23,507	€40,123	€74,044
Occupancy	53%	61%	79%	87%
Nightly Rate	€88	€99	€131	€221

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modernised 3 Bed PH Apart by Villamartin Plaza VM3	€21,205	€100	58%	3	2	4	€0	❌	❌	❌	Y / N	⭐️ 2 (1)
3 Bedroom villa, prime location Villamartin Plaza	€24,130	€100	66%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
Lovely 3 bedroom 2 bathroom 2 terraced apartment	€14,486	€63	45%	3	3	4	€102	✅	❌	✅	Y / N	⭐️ 4.7 (24)
Bungalow en Villamartín para familias con niños.	€17,456	€82	51%	3	2	5	€62	✅	❌	❌	Y / Y	⭐️ 5 (3)
Maison avec piscine privée	€24,605	€92	64%	3	2	3	€124	✅	❌	❌	Y / N	⭐️ 4.8 (15)
Apartamento Ático Luxury N21	€44,294	€242	50%	3	2	1	€0	✅	❌	✅	N / Y	⭐️ 4.8 (24)
Great for families & golf near Villamartin Plaza	€29,165	€131	61%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
Relax with your family. La Zenia, Villamartin.	€23,255	€69	87%	3	3	2	€93	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
HE Panorama Golf Villamartín	€15,417	€73	57%	3	2	1	€67	✅	❌	❌	N / N	⭐️ 0 (2)
Las Violetas great for families and golfers	€26,717	€91	80%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
215 Penthouse Spa Golf - Alicante Holiday	€27,217	€89	81%	3	2	1	€134	✅	❌	❌	Y / Y	⭐️ 4.8 (53)
Stunning New Apartment Close to La Zenia & Golf!	€26,737	€90	79%	3	2	3	€83	✅	❌	❌	Y / Y	⭐️ 5 (35)
Villamartin Gardens - 3 bedr/2 bathr large balcony	€24,378	€93	57%	3	2	3	€145	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
Petit coin de paradis	€39,980	€174	54%	3	3	3	€171	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Green Hills Luxury Apartment with Comm pool (in & out) & Spa EB7	€29,836	€134	57%	3	2	5	€52	✅	❌	❌	Y / N	⭐️ 4.8 (6)
Sunny apartment, terrasse of 38m2, pools+fitness	€33,779	€86	100%	3	2	3	€83	✅	✅	❌	Y / Y	⭐️ 4.9 (16)
Penthouse Apartment close to bars and restaurants	€22,393	€94	65%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Las Violetas great for golfers and families	€26,450	€95	76%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4 (3)
Luxe appartement, gym, indoor zwembad!	€25,038	€77	83%	3	2	3	€83	✅	❌	❌	Y / N	⭐️ 5 (3)
Los Dolses Holiday Apartment	€21,382	€104	55%	3	2	3	€104	✅	❌	❌	Y / Y	⭐️ 5 (46)
Beautiful new apartment villamartin-Orihuela Costa	€19,056	€112	46%	3	2	5	€113	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Magnífico apartamento con piscinas y Spa	€20,790	€98	50%	3	2	4	€94	✅	❌	❌	Y / N	⭐️ 5 (1)
Detached Villa With Private Pool	€32,061	€146	60%	3	2	4	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Apto familiar precioso, cerca del mar EB10	€43,723	€131	88%	3	2	3	€88	✅	❌	❌	Y / N	⭐️ 3.5 (7)
villa de luxe alanat sublime	€93,059	€246	99%	3	3	7	€207	✅	✅	❌	Y / Y	⭐️ 4.8 (10)
Villamartin/LaZenia, Romslig hus i rolig strøk	€19,604	€73	61%	3	2	2	€130	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Stylish 3 bed Villa, Villamartin	€38,810	€133	80%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 0 (4)
Casa Villamartin Golf	€46,605	€130	96%	3	1	4	€115	✅	❌	❌	Y / Y	⭐️ 5 (6)
Spacious 3 bed villa WiFi 5 minute walk to Plaza!	€23,528	€93	69%	3	3	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (18)
FREISTEHENDES FERIENHAUS MIT POOL	€18,969	€73	71%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Fantastisk andalusisk villa med unik trädgård	€22,128	€100	60%	3	2	3	€145	✅	❌	✅	Y / Y	⭐️ 4 (8)
216 Lux Penthouse Spa - Alicante-Holiday	€38,371	€131	79%	3	2	1	€150	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Prachtig 3 slaapkamer huis	€9,374	€57	32%	3	3	5	€83	✅	❌	❌	Y / N	⭐️ 4.8 (11)
Green view family stay & pool	€49,694	€236	56%	3	2	4	€52	✅	❌	❌	Y / Y	⭐️ 5 (2)
Verdemar III, Villamartin	€19,419	€87	53%	3	2	4	€84	✅	❌	❌	Y / N	⭐️ 0 (4)
Fabulous 3 Bed House with 4 heated communal pools	€22,598	€95	62%	3	2	5	€98	✅	❌	❌	Y / Y	⭐️ 4.6 (12)
Apartment in residence - Orihuela	€30,568	€126	63%	3	2	3	€52	✅	❌	❌	Y / Y	⭐️ 4.5 (19)

Return Metrics

-88.64% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€5,513	-€11,027	-€16,541	-€22,055	-€27,568	-€55,137	-€165,412
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€5,513	-€11,027	-€16,541	-€22,055	-€27,568	-€55,137	-€165,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-88.64%

Payback Period Days

Return on Investment

-88.64%

C. Amadeo Vives Comunidad Valenciana, 03189

3 bed • 2 bath • 6 guests

Monthly Rent

€37,692

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €111/night at 53% occupancy ($21,568.22). Airbtics projects €119/night at 62% occupancy ($26,970).

Occupancy Rate

Top 26% 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.

€28,309

Avg annual revenue

62%

Avg occupancy rate

€120

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

€35k

€65k

€95k

-€5,514

Profit

Revenue

€37,692

Operating Expenses

€13,206

Operating Income

€24,486

Net Effective Rent

€30,000

Profit (Cash Flow)

-€5,514

€6,220

Cash Investment

Renos & Furnishing

€6,124

Setup Costs

€96

Total

€6,220

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-88.64%

Payback Period Days