BNBCalc Short Term Rental Rental Arbitrage Analysis C. Punta de Barlovento, Costa Calma, CN, 35627

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€36,786

Profit (Cash Flow)

-€6,236

Cash on Cash Return

-136.9%

Annual Revenue

€36,786

AirDNA projects €107/night at 73% occupancy ($28,417). Airbtics projects €108/night at 73% occupancy ($28,924). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, €120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,695	€29,801	€41,667	€48,951
Occupancy	67%	78%	87%	93%
Nightly Rate	€75	€103	€128	€139

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Costa Calma Penthouse	€29,621	€100	81%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
21 entire house SUITABLE FOR THE DISABLED	€42,724	€134	87%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
Villa Selene Inside heated pool	€60,893	€190	87%	2	3	7	€133	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
meravigliosa terrazza vista oceano, confort, WIFI	€19,388	€76	67%	2	2	1	€82	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Una villa romantica justo a la playa de Sotavento	€47,787	€165	78%	2	4	7	€154	❌	❌	✅	N / N	⭐️ 4.9 (12)
Apartment PLAYA 2 Pool - 50 m to the beach - WiFi	€31,649	€120	71%	2	2	5	€123	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
Appartment Casa LILLY Costa Calma, Pool, Meerblick	€39,039	€111	95%	2	2	5	€123	✅	❌	❌	Y / Y	⭐️ 4.2 (13)
Casa Arkala - Penthouse with awesome sea views	€37,195	€104	96%	2	2	5	€92	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Suite en una villa justo a la playa de Sotavento	€33,623	€124	73%	2	2	6	€133	❌	❌	✅	N / N	⭐️ 5 (2)
APARTAMENTOS FUERTEVENTURA SOL 305, 50METERS BEACH	€30,468	€92	88%	2	1	3	€92	✅	❌	❌	Y / Y	⭐️ 4.2 (42)
APARTAMENTOS FUERTEVENTURA SOL 501, SEA VIEW	€40,034	€128	84%	2	1	3	€92	✅	❌	❌	Y / Y	⭐️ 4.4 (29)
Casa Birke	€31,106	€102	83%	2	1	3	€88	❌	✅	❌	Y / Y	⭐️ 5 (8)
Welooveyou next to the beach and in the centre	€13,498	€64	52%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Bella 2	€14,885	€51	70%	2	1	5	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
APARTAMENTOS FUERTEVENTURA SOL 503, SEA VIEW	€44,840	€137	88%	2	1	3	€92	✅	❌	❌	Y / Y	⭐️ 4.6 (34)
APARTAMENTOS FUERTEVENTURA SOL 502, SEA VIEW	€42,533	€137	84%	2	1	3	€92	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Casa Sara	€22,873	€84	72%	2	1	2	€82	❌	❌	❌	Y / N	⭐️ 5 (1)
large terrace, ocean view, comfortable, wide, WiFi	€17,114	€65	70%	2	1	1	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Cardon Big Calm 14	€27,387	€80	93%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Vista Mar	€27,045	€93	72%	2	1	3	€103	❌	❌	❌	Y / Y	⭐️ 5 (6)
Oceanview apartment Costa Calma 50m from the beach	€21,788	€88	68%	2	2	7	€88	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Flatguest Costa Calma + Beach + 2Bdr + Pool	€19,072	€61	82%	2	2	1	€77	✅	❌	❌	Y / Y	⭐️ 4.2 (22)
Villa Jardín de Costa Calma.	€18,773	€67	77%	2	1	5	€0	❌	❌	❌	Y / N	⭐️ 4.8 (12)
Cardon Big Calm 19	€19,227	€59	88%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (65)
APARTAMENTOS FUERTEVENTURA SOL 504, SEA VIEW	€46,327	€135	93%	2	1	3	€92	✅	❌	❌	Y / Y	⭐️ 4.6 (49)
Casa Marta	€20,911	€72	79%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Beach House Christine	€33,069	€132	63%	2	3	5	€102	❌	❌	❌	N / N	⭐️ 5 (4)
Traum am Strand Casa Lea * Costa Calma *	€27,615	€92	81%	2	1	6	€93	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Apartment PLAYA - Pool - 50 m to the beach - WiFi	€24,243	€105	62%	2	1	5	€123	✅	❌	❌	Y / Y	⭐️ 4.4 (9)
Cardon Big Calm 12	€20,679	€59	95%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (119)
Traumhaftes Ferienhaus \| Meerblick \| 10m Strand	€17,659	€124	39%	2	2	7	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Sofia35	€27,201	€111	66%	2	2	5	€51	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Casa Ocean View	€40,136	€128	86%	2	2	5	€0	✅	❌	❌	Y / Y	⭐️ 0 (3)
Schöne strandnahe Wohnung mit Terrasse und Garten	€25,028	€63	100%	2	1	6	€77	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Casa Eva	€17,207	€65	70%	2	1	5	€77	❌	❌	❌	Y / N	⭐️ 4 (3)
!>LAST AVAILABLE DATES<! Beautiful ocean view❤️	€26,979	€78	93%	2	1	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (32)
Casa Roja 88, Traumlage, Meerblick, WI-FI, Netflix	€29,468	€118	67%	2	1	4	€103	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-136.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€6,235	-€12,471	-€18,706	-€24,942	-€31,177	-€62,355	-€187,067
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€6,235	-€12,471	-€18,706	-€24,942	-€31,177	-€62,355	-€187,067

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-136.85%

Payback Period Days

Return on Investment

-136.85%

C. Punta de Barlovento Costa Calma, Canarias, 35627

2 bed • 1 bath • 4 guests

Monthly Rent

€36,786

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €107/night at 73% occupancy.Projected nightly rate is €108/night at 73% occupancy.

Occupancy Rate

Top 36% 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.

€28,440

Avg annual revenue

73%

Avg occupancy rate

€108

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

€60k

-€6,236

Profit

Revenue

€36,786

Operating Expenses

€13,022

Operating Income

€23,764

Net Effective Rent

€30,000

Profit (Cash Flow)

-€6,236

€4,556

Cash Investment

Renos & Furnishing

€4,461

Setup Costs

€95

Total

€4,556

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-136.85%

Payback Period Days