BNBCalc Short Term Rental Investment Analysis C. Marqués de la Ensenada, Logroño, RI, 26003

4 bed • 1.5 bath • 8 guests • €141,000

BNB

Calc

Annual Revenue

€65,488

Profit (Cash Flow)

€40,432

Cap Rate

34.0%

Annual Revenue

€65,488

AirDNA projects €207/night at 43% occupancy ($32,588). Airbtics projects €197/night at 53% occupancy ($38,101). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, €268 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,794	€36,741	€66,216	€104,439
Occupancy	36%	50%	67%	83%
Nightly Rate	€104	€199	€268	€337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pensio 4 Habitaciones céntricas cn wc y TV nuevo	€34,706	€240	37%	4	4	2	€63	❌	❌	✅	N / N	⭐️ 4.8 (27)
Casita Mela - Apt. for 8 pax w/ WIFI and terrace	€48,884	€287	46%	4	2	2	€94	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Apartamento en Logroño - uva y vino	€35,749	€199	46%	4	2	1	€74	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Piso reformado en el centro de Logroño	€31,301	€102	84%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Central house. Duquesa 32, one parking place	€57,540	€235	67%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (62)
céntrico súper grande +3wc+wifi opción cata rioja	€15,318	€102	40%	4	3	2	€63	❌	❌	✅	N / Y	⭐️ 4.7 (197)
céntrico 4 baños opción cata rioja	€13,284	€105	34%	4	4	2	€63	❌	❌	✅	N / Y	⭐️ 4.8 (181)
Piso Miguel Estación Autobús y Tren	€47,020	€242	53%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
SAN ANTON, tranquilidad en pleno Centro de Logroño	€90,237	€316	78%	4	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (153)
Casa Marieta	€55,668	€381	39%	4	4	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
La Casita del Laurel. Casa entera pleno centroWIFI	€44,368	€200	60%	4	4	2	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
RINCON DEL PINTOR: ENORME. WIFI. GRUPOS Y FAMILIAS	€39,873	€220	49%	4	2	1	€57	❌	❌	✅	Y / Y	⭐️ 4.6 (63)
El Dúplex de la Gran Vía, Logroño. (Garaje + Wifi)	€47,733	€383	34%	4	2	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (185)
Alojamiento Laurel 12	€10,497	€84	34%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Piso en edificio histórico 4 habitaciones	€28,958	€207	38%	4	2	1	€16	❌	❌	❌	Y / Y	⭐️ 5 (82)
Modern apartment in the center of Logroño	€34,742	€112	83%	4	3	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (88)
Amplio y luminoso piso en el centro de Logroño.	€16,158	€102	43%	4	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Logroñizate! central house ,4 rooms, garage, wifi	€55,101	€316	46%	4	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Apartamento el Parque by Clabao	€27,540	€112	62%	4	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Casa riojana	€54,227	€271	54%	4	2	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (20)
4 habitaciones en el centro de logroño	€54,211	€147	100%	4	2	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (168)
Piso centrico	€31,325	€213	40%	4	2	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (98)
Amplio y Céntrico Piso a 5 min Laurel	€14,250	€111	34%	4	2	2	€52	❌	❌	✅	Y / Y	⭐️ 4.6 (20)
Apartamento El Rincón Logroñes by Clabao	€22,970	€87	68%	4	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa Zarcillo	€73,300	€236	85%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Apartamento EL Rincón logroñés	€63,433	€267	65%	4	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
piso céntrico 4 dormitorios	€18,082	€87	55%	4	2	1	€31	❌	❌	✅	Y / Y	⭐️ 0 (3)
Apartment Tempranillo Logroño by Clabao	€22,375	€94	65%	4	0	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Alquiler temporal con parking en el centro	€57,135	€170	92%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
PARQUE DEL CARMEN -120 metros+2 garajes +WIFI	€22,945	€74	83%	4	2	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (48)
Blanco y tinto	€48,367	€172	77%	4	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
Casa Uva Republica Argentina, 11, Logroño	€43,618	€234	51%	4	2	1	€0	❌	❌	✅	Y / N	⭐️ 0 (1)
Apartamento Las Palmeras By Clabao	€31,810	€105	83%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Centrico y amplio piso Rebellin.	€16,296	€67	66%	4	2	1	€32	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

101.14% 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)	€40,432	€80,864	€121,296	€161,728	€202,160	€404,321	€1,212,965
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€112,799	€112,799	€112,799	€112,799	€112,799	€112,799	€112,799
Down Payment	€28,200	€28,200	€28,200	€28,200	€28,200	€28,200	€28,200
Property Appreciation	€4,230	€8,586	€13,074	€17,696	€22,457	€48,492	€201,244
Total Return	€185,662	€230,451	€275,371	€320,425	€365,618	€593,814	€1,555,209

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

101.14%

Cap Rate

34%

Return on Investment

116.69%

C. Marqués de la Ensenada Logroño, La Rioja, 26003

4 bed • 1.5 bath • 8 guests

Purchase Price

544

Airbnb Investor Score

€40,432

Annual Profit

34.0%

Cap Rate

101.1%

Cash on Cash

€65,488

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €207/night at 43% occupancy.Projected nightly rate is €197/night at 53% 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.

€36,299

Avg annual revenue

53%

Avg occupancy rate

€196

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

€90k

€40,432

Profit

Revenue

€65,488

Operating Expenses

€17,536

Operating Income

€47,952

Mortgage & Taxes

€7,520

Profit (Cash Flow)

€40,432

€39,975

Cash Investment

Down Payment

€28,200

Renos & Furnishing

€7,545

Closing Costs

€4,230

Total

€39,975

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

101.14%

Cap Rate

34%

Return on Investment

116.69%