BNBCalc Short Term Rental Investment Analysis C. Marina Real Juan Carlos I, Valencia, VC, 46024

3 bed • 1.5 bath • 6 guests • €50,000

BNB

Calc

Annual Revenue

€73,540

Profit (Cash Flow)

€52,439

Cap Rate

110.2%

Annual Revenue

€73,540

AirDNA projects €167/night at 67% occupancy ($40,861). Airbtics projects €181/night at 68% occupancy ($44,847). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, €237 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,367	€42,778	€74,356	€108,128
Occupancy	57%	75%	85%	90%
Nightly Rate	€106	€154	€237	€325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
JUNTO A LA PLAYA DE VALENCIA, WIFI AND AACC	€30,863	€141	59%	3	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Tocando el Mar	€24,463	€79	85%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (71)
#La Marina Puerto Familias	€57,305	€249	63%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
La Marina Real	€26,763	€111	64%	3	2	3	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Apartment-Comfort-Ensuite-3 rooms/5 pax	€30,921	€109	76%	3	1	4	€55	❌	❌	❌	N / Y	⭐️ 4.5 (32)
Precioso apartamento de playa, con terraza privada	€43,693	€161	70%	3	2	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (44)
Apartment close to Les Arenes.	€33,240	€96	94%	3	1	3	€32	❌	❌	❌	Y / Y	⭐️ 5 (277)
Barraca Breeze. Beach 10 min away.	€24,558	€84	78%	3	1	1	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
GuestReady - El Cabanyal Hidden Oasis	€48,070	€158	83%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
M House Loft with Terrace Close to Port, Beach and Subway	€92,719	€326	77%	3	3	3	€99	❌	❌	❌	Y / Y	⭐️ 5 (271)
Stroll to the Beach at El Cabañal from a Unique House	€78,579	€244	87%	3	2	4	€99	❌	❌	❌	Y / Y	⭐️ 5 (297)
⭐️NEW⭐️ PATIO A HOUSE . Walk to Beach, port & Metro	€101,773	€325	85%	3	2	3	€99	❌	❌	❌	Y / Y	⭐️ 5 (156)
Playa y cultura en el Cabañal. Ofertas familia.	€25,163	€107	64%	3	3	7	€42	❌	❌	❌	Y / Y	⭐️ 4 (9)
Unusual night 16m yacht 2 minutes from the beach	€27,160	€235	31%	3	2	2	€52	❌	❌	❌	N / Y	⭐️ 4 (5)
300m from the beach - Typical house in Cabanyal	€37,204	€112	90%	3	2	4	€89	❌	✅	✅	Y / Y	⭐️ 4.9 (207)
Luminous apt. at 10 min the BEACH 3 min the PORT	€31,284	€105	81%	3	2	3	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
NEW sustainable loft in Cabanyal	€111,960	€344	88%	3	3	4	€95	❌	❌	❌	Y / Y	⭐️ 5 (33)
Sol y Playa 2	€26,293	€72	100%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
viva valencia apartments 2	€66,716	€497	36%	3	2	3	€42	❌	❌	❌	Y / Y	⭐️ 0 (2)
Litoral, amplo, renovado, com vista para a Marina	€55,930	€285	52%	3	3	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (4)
Your home at Valencia, Puerto	€49,011	€203	66%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beautiful House with terrace	€60,904	€199	83%	3	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (290)
Luminous flat in great location	€27,591	€105	70%	3	1	1	€68	❌	❌	✅	Y / Y	⭐️ 5 (137)
4 min to the beach! Wifi, A/C, SmartTV...	€104,934	€376	76%	3	1.5	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (39)
Vlc apartamento valencia Beach	€20,940	€181	31%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Apartamento Raquel	€18,964	€157	32%	3	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4 (2)
Heerlijk licht appartement 550mtr vh strand, Wifi	€33,642	€104	87%	3	2	4	€52	❌	❌	❌	Y / Y	⭐️ 5 (51)
Playa & Sol 6 personas en "El Cabanyal"	€21,936	€95	63%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Piso a 9 minutos de la playa	€38,761	€298	35%	3	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4 (7)
Sole e Mare	€37,093	€141	72%	3	1	30	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
LUZ·PLAYA·CABANYAL·120M·3HAB·AA (R17)	€40,492	€150	74%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Apartement 500m of the beach and free Wifi	€37,646	€109	93%	3	2	4	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Velero en Marina Norte Valencia junto a la playa	€23,739	€127	51%	3	0	2	€0	❌	❌	❌	N / N	⭐️ 5 (7)
2-min Beach & Metro-walk Apartment	€56,125	€161	94%	3	1	3	€114	❌	❌	❌	Y / N	⭐️ 4 (13)
Valencia Beach-Arenas	€21,354	€70	82%	3	1	5	€42	❌	❌	❌	Y / Y	⭐️ 4.2 (43)
GuestReady - Tranquil Haven in Canyamelar	€23,023	€78	81%	3	1	1	€168	❌	❌	❌	Y / Y	⭐️ 4 (8)
Encantador ático dúplex en playa Las Arenas	€82,451	€265	85%	3	2	11	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

297.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€52,438	€104,877	€157,316	€209,755	€262,194	€524,388	€1,573,165
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999
Down Payment	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000
Property Appreciation	€1,500	€3,045	€4,636	€6,275	€7,963	€17,195	€71,363
Total Return	€103,938	€157,922	€211,952	€266,030	€320,157	€591,584	€1,694,528

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

297.97%

Cap Rate

110.21%

Return on Investment

310.49%

C. Marina Real Juan Carlos I Valencia, Comunidad Valenciana, 46024

3 bed • 1.5 bath • 6 guests

Purchase Price

1757

Airbnb Investor Score

€52,438

Annual Profit

110.2%

Cap Rate

298.0%

Cash on Cash

€73,540

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €167/night at 67% occupancy.Projected nightly rate is €181/night at 68% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€43,342

Avg annual revenue

68%

Avg occupancy rate

€180

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

€15k

€45k

€80k

€115k

€52,439

Profit

Revenue

€73,540

Operating Expenses

€18,434

Operating Income

€55,105

Mortgage & Taxes

€2,667

Profit (Cash Flow)

€52,439

€17,599

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€6,099

Closing Costs

€1,500

Total

€17,599

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

297.97%

Cap Rate

110.21%

Return on Investment

310.49%