BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis C. Casares del Sol, , AN, 29690

2 bed • 2 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€24,751

Profit (Cash Flow)

-€10,166

Cash on Cash Return

-235.2%

Annual Revenue

€24,751

AirDNA projects €90/night at 41% occupancy ($13,530). Airbtics projects €104/night at 65% occupancy ($24,751). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, €104 rate per night.

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

Percentiles25%50%75%90%
Revenue€13,313€20,096€37,785€58,410
Occupancy48%64%81%94%
Nightly Rate€75€83€123€163

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
CostaRooms Casares del sol

No image available

€14,500
€95
37%
222€56✅❌✅Y / Y⭐️ 0 (1)
Superbe appartement dans golf, proche de la mer

No image available

€45,789
€125
100%
224€0✅❌❌Y / Y⭐️ 5 (8)
Casa Maya in Casares

No image available

€22,866
€123
51%
225€0✅❌❌Y / Y⭐️ 4.5 (14)
Casares del Sol 2426 Penthouse with seaviews

No image available

€28,593
€84
84%
221€149✅❌❌Y / Y⭐️ 0 (2)
2 bedroom awesome apartment in Casares

No image available

€37,550
€209
49%
221€0❌❌❌Y / N⭐️ 4.5 (4)
Terrace/ Parking/ Nespresso/ Smart TV/Bathtub B1

No image available

€12,929
€81
42%
21.52€70✅❌✅Y / Y⭐️ 5 (15)
Luxury 2 Bed/Bath apmt, Casares Del Sol, Casares

No image available

€13,618
€51
64%
22.53€61✅❌❌Y / Y⭐️ 5 (85)
Bahia Casares 4

No image available

€70,436
€272
69%
221€56✅❌❌Y / Y⭐️ 4 (6)
Ground floor 2 bed apartment

No image available

€16,064
€79
45%
225€80✅❌❌Y / Y⭐️ 5 (6)
Herrliches Penthouse-Appartement

No image available

€15,836
€88
47%
222€80✅❌❌Y / Y⭐️ 5 (20)
Exclusive Penthouse with own rooftop terrace

No image available

€17,677
€53
88%
227€90✅❌❌Y / Y⭐️ 4.5 (51)
House of the Sun!

No image available

€22,899
€63
96%
225€84✅❌✅Y / Y⭐️ 5 (14)
Beach & Golf Apartment in Bahía de Casares

No image available

€22,778
€80
71%
22.53€123✅❌❌Y / Y⭐️ 5 (6)
Majestic Hills 1.5

No image available

€34,279
€134
70%
22.51€0✅❌❌Y / N⭐️ 0 (1)
2 bedroom ground floor Casares Costa

No image available

€19,929
€75
65%
225€80✅❌❌Y / Y⭐️ 5 (7)
Luxurious immaculate 2 BD 3 BM apt, amazing views.

No image available

€38,030
€113
92%
224€0✅❌❌Y / Y⭐️ 0 (3)
Appartment Linda Vista

No image available

€29,870
€225
32%
221€90✅❌❌Y / Y⭐️ 0 (0)
Beautiful penthouse with sea view Pura Vida

No image available

€21,642
€72
82%
224€56✅❌❌Y / Y⭐️ 4.5 (2)
2 Bedroom Penthouse Casares Sol with sunny terrace

No image available

€15,949
€76
57%
221€0✅❌❌Y / Y⭐️ 3.5 (3)
Perfect family getaway -free fast wifi

No image available

€26,304
€82
88%
225€0✅❌❌Y / Y⭐️ 4.9 (10)
Cajumanto Sea golf & pool views Casares - Estepona

No image available

€30,645
€83
100%
224€80✅❌❌Y / Y⭐️ 5 (32)
2BR Full Amenities Terrace/Garden Golf Near Beach

No image available

€22,793
€77
79%
221€97✅❌❌Y / Y⭐️ 5 (10)
Casares del Sol

No image available

€16,817
€73
62%
223€56✅❌❌Y / N⭐️ 0 (4)
Beautiful and quite apartment with roof-terrace

No image available

€24,200
€60
100%
227€112✅❌❌Y / Y⭐️ 4.8 (12)
Casares del Sol by Interhome

No image available

€20,462
€124
45%
221€0✅❌❌Y / Y⭐️ 0 (0)
Casares del Sol

No image available

€22,695
€159
39%
221€0❌❌❌Y / N⭐️ 0 (0)
Casares Green 7.0b

No image available

€29,509
€101
80%
221€0✅❌❌Y / N⭐️ 5 (11)
Appartement 2 ch, vue sur mer, montagne et piscine

No image available

€24,630
€83
81%
227€94✅❌❌Y / Y⭐️ 0 (0)
Parking / Smart TV / Nespresso / Bathtub/Beach A1

No image available

€11,258
€80
36%
21.52€70✅❌✅Y / Y⭐️ 5 (20)
Adorable Apartment in Casares Del Sol

No image available

€11,237
€54
57%
223€119✅❌❌Y / N⭐️ 5 (7)
Penthouse sea view, jacuzzi, 3 pool areas, beach

No image available

€47,602
€168
77%
227€94✅✅❌Y / Y⭐️ 5 (8)
Superbe appartement avec piscine à 800m de la mer

No image available

€14,361
€68
57%
225€37✅❌❌Y / Y⭐️ 4 (8)
Res.casa del Sol

No image available

€19,587
€122
44%
223€0✅❌❌Y / Y⭐️ 0 (1)
Prachtig vernieuwd appartement

No image available

€13,642
€68
55%
225€141✅❌❌Y / Y⭐️ 4.6 (5)
Superbe appartement avec piscine, au calme

No image available

€14,923
€76
53%
223€65✅❌❌Y / Y⭐️ 5 (9)
Superbe appartement rez-de-jardin.

No image available

€23,180
€93
67%
225€94✅❌❌Y / Y⭐️ 4.8 (4)
Große Meerblick Maisonette in Strandnähe mit 2 SZ

No image available

€36,910
€101
94%
2210€84✅❌❌Y / Y⭐️ 5 (1)
Casares del Sol

No image available

€46,032
€163
77%
223€0✅❌❌Y / Y⭐️ 5 (5)
Amazing apartment in Casares with kitchenette

No image available

€20,286
€96
58%
221€0❌❌✅Y / Y⭐️ 0 (1)

Return Metrics

-235.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€10,165-€20,331-€30,497-€40,663-€50,829-€101,658-€304,976
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-€10,165-€20,331-€30,497-€40,663-€50,829-€101,658-€304,976

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-235.15%

Payback Period Days

0

Return on Investment

-235.15%

property-location

C. Casares del Sol Andalucía, 29690

2 bed • 2 bath • 5 guests

€24,751

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €90/night at 41% occupancy ($13,530.69). Airbtics projects €104/night at 65% occupancy ($24,751).

Top 48% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€24,849

Avg annual revenue

65%

Avg occupancy rate

€104

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

€30k

€50k

€70k

Sign up to see the data on 40 all comparables

-€10,166

Profit

Revenue

€24,751

Operating Expenses

€10,917

Operating Income

€13,834

Net Effective Rent

€24,000

Profit (Cash Flow)

-€10,166

€4,323

Cash Investment

Renos & Furnishing

€4,236

Setup Costs

€87

Total

€4,323

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-235.15%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service