BNBCalc Short Term Rental Investment Analysis C. El Pinar, Marbella, AN, 29602

2 bed • 2 bath • 6 guests • €500,000

BNB

Calc

Annual Revenue

€41,755

Profit (Cash Flow)

€116

Cap Rate

5.4%

Annual Revenue

€41,755

AirDNA projects €141/night at 44% occupancy ($22,699). Airbtics projects €141/night at 59% occupancy ($30,437). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, €159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,422	€27,514	€43,707	€64,126
Occupancy	45%	59%	72%	86%
Nightly Rate	€97	€125	€159	€194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury View Marbella - Samara Resort - Apartment.	€26,049	€138	46%	2	3	3	€79	✅	✅	❌	Y / Y	⭐️ 4.8 (43)
Luxurious apartment @ Marbella (Costa Del Sol)	€23,396	€122	44%	2	3	4	€105	✅	✅	❌	Y / Y	⭐️ 5 (1)
Samara 13 \| Luxury Resort Sauna Jacuzzi Marbella	€29,957	€110	71%	2	2	1	€135	✅	✅	❌	Y / Y	⭐️ 4.8 (95)
Heated indoor pool & 2 outdoor pools. Jacuzzi. Gym	€31,010	€98	80%	2	2	3	€99	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Apartment with sea view, spa and gym	€22,848	€92	65%	2	2	1	€149	✅	✅	✅	Y / Y	⭐️ 4.3 (19)
Lomas de los Monteros - Apartment with seaviews	€24,321	€106	61%	2	3	1	€121	✅	❌	❌	Y / Y	⭐️ 3 (1)
Design apartment - amazing view	€40,112	€171	58%	2	2	6	€105	✅	✅	❌	Y / Y	⭐️ 5 (2)
Heerlijk verblijf nabij Marbella.	€30,372	€148	53%	2	2	5	€63	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Fantastico Atico Duplex Marbella	€26,587	€158	38%	2	3	3	€136	✅	❌	✅	Y / Y	⭐️ 5 (2)
Samara 20 \| Luxury Apartments Spa Gym Pools Panora	€31,045	€93	86%	2	2	3	€135	✅	✅	❌	Y / Y	⭐️ 4.7 (62)
Cielo y mar Samara by Interhome	€42,273	€163	71%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Marbella, stunning sea views, 4 pools, near golf	€25,360	€94	73%	2	2	3	€84	✅	❌	❌	Y / Y	⭐️ 4.9 (127)
Tranquilo duplex con vista mar	€27,231	€97	73%	2	3	5	€68	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Casa Anahita at Samara Resort	€34,810	€176	53%	2	2	5	€63	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Incredible sea views, indoor pool, gym, jacuzzi	€28,717	€97	76%	2	2	1	€149	✅	✅	✅	Y / Y	⭐️ 4 (5)
Lomas de Los Monteros by Interhome	€33,599	€148	62%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Apartment with Sea Views and Sunlit Terraces	€39,476	€117	88%	2	3	1	€137	✅	❌	❌	Y / Y	⭐️ 5 (1)
Luxurious sea-view apartment with pools and spa	€28,538	€85	90%	2	2	6	€132	✅	✅	✅	Y / Y	⭐️ 5 (28)
Villa El Destino (A2) with Pool, Sea View, Parking	€12,080	€70	44%	2	1	2	€63	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Marbella Los Monteros with Pool by Homing	€28,237	€107	72%	2	3	1	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Luxury seaview flat in beautiful Pueblo -Marbella	€20,336	€90	62%	2	3	4	€84	✅	❌	❌	Y / Y	⭐️ 4.7 (26)
Precioso apartamento con excepcionales vistas.	€20,536	€117	48%	2	2	4	€0	✅	❌	❌	Y / N	⭐️ 0 (0)
Marbella Luxury Penthouse	€48,409	€142	93%	2	2	3	€104	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Villa El Destino (A3) with Pool, Sea View, Parking	€14,117	€75	49%	2	2	2	€63	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
Marbella Panoramic Seaviews! 2 bedr, 2 baths, Pool	€19,637	€105	51%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (41)
Apartment in Altos de los Monteros	€24,574	€110	61%	2	1	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
EXCLUSIVO APARTAMENTO EN MARBELLA	€20,912	€133	42%	2	2	4	€99	✅	✅	❌	Y / Y	⭐️ 5 (4)
Marbella Seaview penthouse with private terrasse	€28,165	€215	35%	2	2	3	€95	✅	✅	❌	Y / Y	⭐️ 5 (1)
Precioso apartamento con vistas al mar	€25,604	€130	54%	2	2	2	€90	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Joyful PH w/ stunning Sea Views	€28,612	€92	82%	2	2	2	€126	✅	❌	❌	Y / Y	⭐️ 5 (4)
Casa de Taveli	€36,387	€158	63%	2	2	2	€47	✅	❌	✅	Y / Y	⭐️ 5 (1)
Encantadora casa en la montaña	€23,269	€199	32%	2	1	5	€0	✅	❌	❌	Y / N	⭐️ 0 (1)
Appartement Villa	€41,149	€194	58%	2	3	1	€0	✅	✅	❌	Y / N	⭐️ 0 (3)
Garden Apt with sea views, Samara Resort Marbella	€30,903	€192	44%	2	2	7	€0	✅	✅	❌	Y / Y	⭐️ 4.2 (7)
Luxury living in Samara, Marbella	€43,536	€168	71%	2	2	5	€105	✅	❌	❌	Y / Y	⭐️ 4 (3)
1090 Luxurious Samara Penthouse with Sea View	€54,904	€150	100%	2	2	1	€126	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
Los Monteros Dreams Marbella	€24,469	€129	52%	2	2	4	€0	✅	✅	❌	Y / Y	⭐️ 0 (4)

Return Metrics

0.09% 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)	€115	€231	€347	€463	€579	€1,158	€3,475
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	€515,115	€530,681	€546,711	€563,217	€580,216	€673,116	€1,217,106

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.09%

Cap Rate

5.35%

Return on Investment

18.5%

C. El Pinar Marbella, Andalucía, 29602

2 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

€115

Annual Profit

5.4%

Cap Rate

0.1%

Cash on Cash

€41,755

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €141/night at 44% occupancy.Projected nightly rate is €141/night at 59% occupancy.

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.

€29,628

Avg annual revenue

59%

Avg occupancy rate

€141

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

€116

Profit

Revenue

€41,755

Operating Expenses

€14,973

Operating Income

€26,782

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€116

€119,750

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€4,750

Closing Costs

€15,000

Total

€119,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.09%

Cap Rate

5.35%

Return on Investment

18.5%