BNBCalc Short Term Rental Investment Analysis C. Málaga, Coín, AN, 29100

3 bed • 2 bath • 4 guests • €300,000

BNB

Calc

Annual Revenue

€42,413

Profit (Cash Flow)

€4,405

Cap Rate

8.2%

Annual Revenue

€42,413

AirDNA projects €161/night at 72% occupancy ($42,412). Airbtics projects €134/night at 64% occupancy ($31,207). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 72% occupancy rate, €161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,211	€23,662	€43,345	€75,019
Occupancy	52%	61%	74%	89%
Nightly Rate	€89	€104	€158	€228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Sunflower Villa private pool & fantastic view	€42,030	€234	48%	3	3	3	€113	✅	❌	❌	Y / Y	⭐️ 5 (1)
Designer Rural Retreat ~ Swimming Pool ~ BBQ ~ Pkg	€24,548	€91	68%	3	1	1	€77	✅	❌	✅	Y / Y	⭐️ 4.6 (31)
Cubo's Casa Los Pacificos	€11,315	€67	46%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Maroto water mill / Molino Maroto casa rural villa	€29,703	€100	80%	3	1	4	€58	✅	❌	❌	Y / Y	⭐️ 4.9 (68)
Cubo's Villa Dovecote Las Delicias	€16,892	€90	51%	3	4	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
House With Stunning View & Close to Restaurants	€105,685	€302	95%	3	4	7	€146	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
Cubo's Villa Loft Monte Perdido	€43,271	€182	65%	3	1	1	€0	✅	❌	❌	Y / N	⭐️ 4.9 (18)
Villa Campo Ramos	€54,336	€284	52%	3	3	2	€29	✅	❌	❌	Y / Y	⭐️ 5 (2)
Cubo's Villa Paraiso	€19,676	€90	60%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Cubo's Casita La Celestina	€25,831	€71	98%	3	1	1	€71	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Main house Finca La Cuadra	€37,316	€418	24%	3	4	2	€164	✅	✅	❌	Y / Y	⭐️ 5 (30)
Cubo's Finca Jara	€19,404	€73	71%	3	1	1	€106	✅	❌	✅	Y / Y	⭐️ 4.3 (17)
Cubo's Finca La Juntilla	€10,460	€53	49%	3	1	1	€73	❌	❌	✅	Y / Y	⭐️ 3.9 (7)
BIENVENIDOS AL PARAISO	€35,534	€163	59%	3	2	6	€67	✅	❌	✅	Y / Y	⭐️ 4.8 (9)
Cubo's Casa Rural Cruz de Piedra	€17,355	€88	54%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Cubo's Finca La Sierra	€11,062	€39	75%	3	2	1	€111	✅	❌	❌	Y / Y	⭐️ 4 (15)
Molino Maroto Alhaurín el Grande by Ruralidays	€50,778	€142	98%	3	1	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cubo's Casa Rural Sol	€19,470	€75	67%	3	2	1	€101	✅	❌	✅	Y / Y	⭐️ 4.6 (10)
Cubo's Casa Rural El Alba	€25,421	€122	57%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Cubo's La casita de Fran	€12,259	€80	42%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4 (2)
Cubo's Casa Ilios Los Nebrales	€21,284	€106	55%	3	3	1	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Casa Sunflower Villa with pool & fantastic view 2b	€40,594	€206	53%	3	2	3	€84	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Villa Casacool	€36,823	€163	61%	3	2	3	€67	✅	❌	✅	Y / Y	⭐️ 5 (2)
Cubo's Finca Gertrudis	€23,716	€101	64%	3	3	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (17)
Cubo's Finca Mis Seis Soles	€26,712	€94	74%	3	1	1	€111	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
Villa Las Palmeras, in a private avocado haven	€35,056	€156	60%	3	2	3	€67	✅	❌	✅	Y / Y	⭐️ 4.4 (5)
Cubo's Villa El Sauce de Coin	€47,281	€145	89%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Casa Girasol 3 bedroom & Pool	€55,093	€228	62%	3	3	4	€90	✅	❌	❌	Y / Y	⭐️ 0 (2)
Cubo's Villa Sonia	€20,399	€63	85%	3	2	1	€111	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Casa llena de vida con patio y terraza	€13,640	€97	38%	3	2	3	€39	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Cubo's Villa Gabriela	€27,940	€127	60%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Villa Palm Trees of the Sun, Pool-BBC & Pets frdly	€34,009	€118	74%	3	2	1	€145	✅	❌	✅	Y / Y	⭐️ 3.6 (3)
Casa rural con piscina y wifi a 30 km de Málaga	€40,336	€184	60%	3	2	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (36)
El Nido	€24,674	€102	66%	3	2	7	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
Cubo's El Secreto de Julies	€36,109	€128	77%	3	3	1	€0	✅	✅	❌	Y / Y	⭐️ 3.2 (5)
Cubo's Casa La Dehesa Baja Jjm	€19,723	€87	62%	3	2	1	€0	✅	❌	✅	Y / N	⭐️ 0 (0)
Belvilla by OYO Brisas del Golf	€17,795	€99	45%	3	3	1	€135	✅	❌	❌	Y / N	⭐️ 4.8 (27)
Cubo's Finca Armonia	€38,827	€133	80%	3	1	1	€0	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Skye Blue House	€51,267	€144	96%	3	2	2	€48	✅	❌	❌	Y / Y	⭐️ 5 (99)
Cubo's La Casa del Rio	€16,646	€97	47%	3	2	1	€0	✅	❌	✅	Y / Y	⭐️ 4.7 (12)

Return Metrics

5.74% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,404	€8,809	€13,214	€17,618	€22,023	€44,047	€132,141
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,947	€6,076	€9,398	€12,925	€16,669	€39,154	€240,000
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€76,351	€93,155	€110,430	€128,196	€146,475	€246,376	€860,320

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.74%

Cap Rate

8.21%

Return on Investment

21.34%

C. Málaga Coín, Andalucía, 29100

3 bed • 2 bath • 4 guests

Purchase Price

€42,413

Annual Revenue

BNBCalc predicts this property will get $134 per night with 64% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

€31,006

Avg annual revenue

64%

Avg occupancy rate

€133

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

€40k

€75k

€105k

€4,405

Profit

Revenue

€42,413

Operating Expenses

€17,771

Operating Income

€24,642

Mortgage & Taxes

€20,237

Profit (Cash Flow)

€4,405

€76,616

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€7,616

Closing Costs

€9,000

Total

€76,616

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.74%

Cap Rate

8.21%

Return on Investment

21.34%