BNBCalc Short Term Rental Investment Analysis C. Nabucco, , VC, 03189

3 bed • 2 bath • 6 guests • €200,000

BNB

Calc

Annual Revenue

€36,522

Profit (Cash Flow)

€11,474

Cap Rate

11.1%

Annual Revenue

€36,522

AirDNA projects €126/night at 59% occupancy ($27,246). Airbtics projects €128/night at 59% occupancy ($27,665). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, €145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,109	€25,469	€39,109	€73,267
Occupancy	48%	60%	69%	83%
Nightly Rate	€93	€107	€145	€229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison avec piscine privée	€24,814	€109	60%	3	3	3	€125	✅	❌	❌	Y / N	⭐️ 4.2 (6)
Petit coin de paradis	€40,484	€176	54%	3	3	3	€173	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
luxe villa in Villamartin.	€23,732	€110	53%	3	4	3	€147	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Superbe villa moderne avec piscine privée chauffée	€39,372	€120	83%	3	3	2	€125	✅	❌	✅	Y / Y	⭐️ 4.7 (63)
Prachtig 3 slaapkamer huis	€9,493	€57	32%	3	3	5	€84	✅	❌	❌	Y / N	⭐️ 4.8 (11)
Royal Park	€22,520	€69	86%	3	3	3	€79	✅	❌	❌	Y / Y	⭐️ 4.7 (55)
Geweldige woning met 3 slaapkamers (7 personen).	€14,022	€98	39%	3	3	3	€0	✅	❌	❌	Y / N	⭐️ 0 (4)
Villa mit beheizbarem Pool	€59,320	€155	100%	3	3	5	€125	✅	❌	❌	Y / Y	⭐️ 5 (7)
Casa Villamartin Golf	€47,192	€131	96%	3	1	4	€117	✅	❌	❌	Y / Y	⭐️ 5 (6)
Villa with Heated Salty Pool Villamartin/La Zenia	€29,228	€107	74%	3	3	4	€94	✅	✅	✅	Y / Y	⭐️ 5 (84)
Lovely 3 bedroom 2 bathroom 2 terraced apartment	€14,669	€64	45%	3	3	4	€103	✅	❌	✅	Y / N	⭐️ 4.7 (24)
Luxurious Apartment with private pool, Villamartin	€26,282	€104	69%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (38)
Magnifique Villa moderne 6/8 pers	€22,481	€136	41%	3	2	3	€53	✅	❌	❌	Y / Y	⭐️ 0 (0)
maison sud Espagne	€19,212	€223	19%	3	2	3	€85	❌	❌	✅	Y / N	⭐️ 0 (0)
Spacious 3 bed villa WiFi 5 minute walk to Plaza!	€23,825	€94	69%	3	3	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Maison avec piscine privée	€24,915	€93	64%	3	2	3	€125	✅	❌	❌	Y / N	⭐️ 4.8 (15)
3 Bedroom villa, prime location Villamartin Plaza	€24,434	€101	66%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
Modernised 3 Bed PH Apart by Villamartin Plaza VM3	€21,472	€101	58%	3	2	4	€0	❌	❌	❌	Y / N	⭐️ 2 (1)
Villa Orihuela Costa	€58,314	€253	60%	3	3	4	€79	✅	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 3 bed villa inVillamartin	€11,732	€120	21%	3	2	3	€105	✅	❌	❌	Y / Y	⭐️ 5 (6)
Townhouse La Zenia-Villamartin Perfect holiday!	€40,205	€107	98%	3	3	7	€158	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Casa de Amor 10	€23,594	€228	25%	3	2	3	€105	✅	❌	❌	Y / Y	⭐️ 4 (1)
Detached Villa With Private Pool	€32,464	€148	60%	3	2	4	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Bungalow en Villamartín para familias con niños.	€17,676	€83	51%	3	2	5	€63	✅	❌	❌	Y / Y	⭐️ 5 (3)
Spacious apartment & terrace, heated pool - PMT24	€22,175	€87	69%	3	2	4	€105	✅	❌	❌	Y / Y	⭐️ 5 (14)
3 Bed Property, Near To Villamartin, communal pool	€10,711	€50	59%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Amazing home in Orihuela with kitchen	€51,317	€206	68%	3	2	1	€0	✅	❌	✅	Y / N	⭐️ 2 (2)
Fantastisk andalusisk villa med unik trädgård	€22,407	€101	60%	3	2	3	€147	✅	❌	✅	Y / Y	⭐️ 4 (8)
Las Violetas great for golfers and families	€26,783	€96	76%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4 (3)
Great for families & golf near Villamartin Plaza	€29,532	€132	61%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
Casa Sunset: Half vrijstaande villa Orihuela Costa	€22,911	€144	34%	3	2	5	€158	✅	❌	❌	Y / Y	⭐️ 5 (11)
Las Violetas great for families and golfers	€27,054	€92	80%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Villamartin Gardens - 3 bedr/2 bathr large balcony	€24,686	€94	57%	3	2	3	€147	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
El Baranco townhousewith Comm Pool EB4	€17,365	€104	40%	3	2	4	€53	✅	❌	❌	Y / N	⭐️ 3.6 (3)
Green Hills Luxury Apartment with Comm pool (in & out) & Spa EB7	€30,212	€136	57%	3	2	5	€53	✅	❌	❌	Y / N	⭐️ 4.8 (6)
Gezellige villa met zwembad	€43,778	€282	42%	3	3	3	€194	✅	❌	✅	Y / Y	⭐️ 5 (2)
Peaceful sunny apartment in Villamartin	€25,172	€86	79%	3	2	3	€94	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
Modern Villa,Private Heated Pool,Ping Pong,WI-FI	€66,086	€258	67%	3	2	4	€105	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Apartamento Ático Luxury N21	€44,852	€245	50%	3	2	1	€0	✅	❌	✅	N / Y	⭐️ 4.8 (24)
Villamartin Gardens	€12,666	€63	53%	3	2	3	€84	✅	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

21.98% 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)	€11,474	€22,948	€34,422	€45,896	€57,370	€114,740	€344,221
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,817	€5,750	€8,802	€11,978	€15,283	€33,945	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€60,291	€80,878	€101,769	€122,976	€144,509	€257,469	€829,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.98%

Cap Rate

11.07%

Return on Investment

38.87%

C. Nabucco Comunidad Valenciana, 03189

3 bed • 2 bath • 6 guests

Purchase Price

125

Airbnb Investor Score

€11,474

Annual Profit

11.1%

Cap Rate

22.0%

Cash on Cash

€36,522

Annual Revenue

BNBCalc predicts this property will get $128 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

€28,728

Avg annual revenue

59%

Avg occupancy rate

€129

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

€30k

€45k

€65k

€11,474

Profit

Revenue

€36,522

Operating Expenses

€14,381

Operating Income

€22,140

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€11,474

€52,201

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€6,201

Closing Costs

€6,000

Total

€52,201

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.98%

Cap Rate

11.07%

Return on Investment

38.87%