BNBCalc Short Term Rental Investment Analysis C. Miramar, , AN, 18690

2 bed • 1 bath • 1 guests • €190,000

BNB

Calc

Annual Revenue

€28,520

Profit (Cash Flow)

€5,837

Cap Rate

8.4%

Annual Revenue

€28,520

AirDNA projects €89/night at 61% occupancy ($19,876). Airbtics projects €120/night at 65% occupancy ($28,519). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 65% occupancy rate, €120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,203	€25,074	€45,054	€64,593
Occupancy	42%	67%	90%	98%
Nightly Rate	€79	€101	€133	€173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Estrella de Cotobro	€48,026	€298	40%	2	2	1	€118	✅	❌	❌	Y / Y	⭐️ 5 (3)
Casa Adán - Apartment with Spectacular views	€28,097	€80	94%	2	2	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apartment with sea view	€41,974	€291	36%	2	1	1	€88	✅	❌	✅	Y / Y	⭐️ 5 (8)
Amplio apartamento con balcón y preciosas vistas.	€17,685	€48	98%	2	2	2	€48	✅	❌	✅	Y / Y	⭐️ 4.5 (89)
Apartamento completament reform en 1º linea de pla	€18,634	€83	61%	2	1	2	€38	✅	❌	❌	Y / Y	⭐️ 5 (143)
Stylish seafront apartment with superb sea views.	€28,449	€78	100%	2	1	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (257)
Renovado 2 Dormitorios en la Playa c Vistas al Mar	€12,580	€80	42%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Apartment with magnificent sea view.	€20,183	€68	79%	2	1	4	€95	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
CASA ELENA PLAYA	€30,876	€129	65%	2	2	4	€48	✅	✅	❌	Y / Y	⭐️ 5 (20)
Casa Ola - Apartment with Stunning Views	€30,229	€81	100%	2	2	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (40)
Spacious 1st Line Beach Apartment.	€24,078	€67	98%	2	2	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (306)
Lovely 2-bedroom apartment with access to pool	€31,347	€79	99%	2	2	7	€95	✅	❌	❌	Y / Y	⭐️ 0 (2)
Luxueuse villa avec piscine privée à Almunecar	€34,031	€177	50%	2	2.5	5	€114	✅	❌	❌	Y / Y	⭐️ 0 (1)
Miramar22	€18,493	€152	30%	2	1	3	€48	✅	❌	✅	Y / Y	⭐️ 0 (1)
Maison avec jardin à 10 min à pied de la mer	€19,741	€76	71%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (22)
Mirador del olivo, sea & relax	€23,133	€87	72%	2	1	5	€57	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
Apartamento Miramar	€31,237	€421	16%	2	1	1	€142	✅	❌	❌	Y / N	⭐️ 0 (0)
Bonita casa en Cotobro	€21,015	€74	69%	2	1.5	3	€76	✅	❌	❌	Y / Y	⭐️ 5 (26)
Beach front line 2 bedroom apartment	€14,509	€45	88%	2	2	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (38)
Stunning Private Retreat with Views & Pool	€20,737	€101	56%	2	1	7	€57	✅	❌	❌	Y / Y	⭐️ 5 (84)
Fantastiskt lägenhet vid San Cristobal stranden	€41,375	€143	79%	2	2	6	€114	❌	❌	❌	Y / Y	⭐️ 5 (11)
Apartamento 1 Línea de Playa	€10,661	€71	38%	2	2	3	€42	❌	❌	✅	Y / N	⭐️ 5 (10)
Meget pen og moderne leilighet.	€33,620	€99	92%	2	2	7	€77	✅	❌	❌	Y / Y	⭐️ 5 (8)
Apartment sea-front	€13,280	€163	22%	2	1	1	€59	✅	❌	✅	Y / Y	⭐️ 5 (16)
Apto. Epsylon	€19,161	€149	31%	2	1	5	€76	✅	❌	❌	Y / Y	⭐️ 5 (4)
Apartamento en Costa Tropical	€21,299	€108	54%	2	2	5	€0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Apartamento Primera Línea. Txistu Home I	€29,842	€104	77%	2	2	5	€48	❌	❌	✅	Y / Y	⭐️ 5 (6)
Jimena	€13,994	€98	39%	2	1.5	7	€95	✅	❌	❌	Y / Y	⭐️ 5 (19)
La Higuera Playa de Cotobro Almuñécar	€25,278	€131	52%	2	1.5	4	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Apartamento con piscina y cerca de la playa	€7,309	€105	19%	2	1	6	€0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Delfin Home	€48,330	€173	76%	2	2	5	€57	❌	❌	❌	Y / Y	⭐️ 5 (3)
Oasis Tropical	€20,594	€87	65%	2	1	6	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cotobro Bugambilla Pool House	€21,854	€115	52%	2	2	2	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Mirador Del Olivo	€42,189	€128	90%	2	1	5	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Impresionante Ático en la playa	€41,175	€117	95%	2	1	5	€81	✅	❌	❌	Y / Y	⭐️ 5 (37)
Primera línea de Playa San Cristóbal. Almuñecar	€27,884	€102	75%	2	1.5	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Deluxe, Super Views and Pool	€47,835	€126	100%	2	1	8	€95	❌	❌	❌	Y / N	⭐️ 0 (1)
Skøn lejlighed med fantastisk udsigt	€22,113	€61	97%	2	2	6	€110	✅	❌	❌	Y / Y	⭐️ 5 (8)
Encantador ático – dúplex	€18,349	€76	66%	2	2	14	€95	✅	❌	❌	Y / Y	⭐️ 5 (18)
Apartamento frente al mar	€22,243	€141	43%	2	1	6	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

12.2% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,836	€11,673	€17,510	€23,347	€29,184	€58,369	€175,108
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,676	€5,462	€8,361	€11,379	€14,519	€32,248	€151,999
Down Payment	€38,000	€38,000	€38,000	€38,000	€38,000	€38,000	€38,000
Property Appreciation	€5,700	€11,571	€17,618	€23,846	€30,262	€65,344	€271,179
Total Return	€52,213	€66,707	€81,490	€96,573	€111,966	€193,962	€636,288

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.2%

Cap Rate

8.4%

Return on Investment

29.71%

C. Miramar Andalucía, 18690

2 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€5,836

Annual Profit

8.4%

Cap Rate

12.2%

Cash on Cash

€28,520

Annual Revenue

BNBCalc predicts this property will get $120 per night with 65% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€26,085

Avg annual revenue

65%

Avg occupancy rate

€120

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

€5k

€20k

€35k

€50k

€5,837

Profit

Revenue

€28,520

Operating Expenses

€12,550

Operating Income

€15,970

Mortgage & Taxes

€10,133

Profit (Cash Flow)

€5,837

€47,841

Cash Investment

Down Payment

€38,000

Renos & Furnishing

€4,141

Closing Costs

€5,700

Total

€47,841

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.2%

Cap Rate

8.4%

Return on Investment

29.71%