BNBCalc Short Term Rental Investment Analysis C. Tomás de Ibarra, Sevilla, AN, 41001

2 bed • 2 bath • 5 guests • €250,000

BNB

Calc

Annual Revenue

€72,625

Profit (Cash Flow)

€52,936

Cap Rate

21.9%

Annual Revenue

€72,625

AirDNA projects €251/night at 68% occupancy ($62,286). Airbtics projects €242/night at 82% occupancy ($72,624). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, €242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€40,936	€58,783	€124,421	€153,221
Occupancy	76%	84%	93%	96%
Nightly Rate	€146	€189	€362	€431

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ISG Apartments: Catedral 1	€136,103	€389	95%	2	2	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (154)
The Secret To A Great Stay in Seville \| 1´ Giralda	€52,757	€170	84%	2	2	1	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Soho Lounge - Modern & Boutique, Central Apartment	€81,910	€222	99%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (376)
Monnaflats Arenal III	€33,320	€157	57%	2	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (311)
Ground Floor Apt. with Private Patio in Alcazar	€111,509	€365	83%	2	2	2	€40	❌	❌	✅	Y / Y	⭐️ 5 (28)
City Rooftop Paradise - Space Maison Apartments	€60,035	€190	84%	2	2.5	1	€68	❌	❌	❌	Y / Y	⭐️ 5 (348)
Conteros Dúplex con Terraza y Vistas a la Giralda	€140,575	€395	96%	2	2	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (191)
Exclusivo apartamento en pleno centro de Sevilla	€39,983	€115	91%	2	1	2	€50	❌	❌	❌	N / Y	⭐️ 5 (126)
Apartamento Puerta Jerez II	€87,596	€384	62%	2	2	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (11)
VISTA DIRECTA a CATEDRAL	€60,334	€195	84%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (12)
HomeySeville-Penthouse Cathedral Views.Park Opt	€67,262	€189	95%	2	2.5	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (106)
PENTHOUSE VIEWS TO GIRALDA-PARKING OP-WIFI	€44,109	€171	69%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (512)
CI 2Br Apartment Cathedral/Alcazar Carrreteria st	€37,421	€128	78%	2	2	2	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (150)
Spectacular attic with the best terrace in Seville	€101,946	€361	76%	2	2.5	3	€139	❌	❌	❌	Y / Y	⭐️ 5 (92)
Viii Real Casa de la Moneda Apartments	€206,812	€778	72%	2	2	1	€108	✅	❌	❌	Y / Y	⭐️ 5 (32)
X Real Casa de la Moneda Apartments	€112,970	€510	60%	2	2.5	1	€100	❌	❌	❌	Y / Y	⭐️ 5 (3)
Penthouse with Large Private Terrace in Front Cathedral	€84,143	€266	86%	2	2	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (333)
Private House Cathedral Terrace	€50,010	€157	86%	2	2	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (23)
Terrace to Cathedral	€61,166	€197	84%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (143)
Giralda	€38,080	€131	79%	2	2	2	€20	❌	❌	❌	N / Y	⭐️ 4.5 (30)
Giralda Suite Home by RentalSevilla	€54,961	€169	89%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Huge Apartment with Balcony and Giralda views	€102,752	€417	67%	2	2	2	€40	❌	❌	✅	Y / Y	⭐️ 0 (1)
Indiana House Old town 5 pax	€41,078	€147	76%	2	2	3	€75	❌	✅	✅	Y / Y	⭐️ 4.5 (38)
B2. In front the Cathedral.	€42,813	€151	77%	2	1	2	€40	✅	❌	❌	Y / Y	⭐️ 5 (92)
Alohamundi F&G 02	€37,536	€100	100%	2	1	2	€35	❌	❌	✅	N / Y	⭐️ 5 (138)
FABULOUS & BRIGHTLY CENTRAL APARTMENT	€28,297	€100	75%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (272)
Cozy apartment in prime location . Arfe Terrace II	€155,633	€450	94%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (46)
Apartamento en esquina muy luminoso, zona Catedral	€37,031	€109	93%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Pure Seville elegance and comfort	€31,840	€92	94%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (84)
Entire Sevillan house in front of the Cathedral	€81,747	€235	95%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (217)
Alohamundi Adriano 02	€48,589	€129	100%	2	1	2	€35	❌	❌	✅	N / Y	⭐️ 4.5 (77)
Dúplex Giralda con terraza privada con vistas.	€86,782	€290	81%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (13)
2BR Apartment, 300m from Cathedral. AD2	€47,304	€153	83%	2	1.5	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (551)
Monnaflats Arenal II	€29,322	€151	52%	2	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (240)
Apartamento completo - Centro Ciudad - Arenal	€24,583	€78	85%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (215)
Luxury Cathedral View in Seville	€126,533	€431	79%	2	2	1	€55	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Guadalquivir	€38,080	€144	72%	2	2	2	€20	❌	❌	❌	N / Y	⭐️ 4.5 (40)
Piso a 60 metros de la Catedral	€80,988	€242	91%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stylish apartment 2 Bedroom+ 2 Bathr - Cathedral	€77,358	€231	90%	2	2	1	€65	❌	❌	❌	Y / Y	⭐️ 5 (81)
Amazing Penthouse next to Cathedral. Mateos Gago V	€156,273	€443	96%	2	2	1	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (82)

Return Metrics

20.2% 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)	€52,936	€105,872	€158,808	€211,744	€264,680	€529,360	€1,588,081
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€310,436	€371,097	€431,989	€493,121	€554,498	€865,339	€2,194,896

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.2%

Cap Rate

21.92%

Return on Investment

23.06%

C. Tomás de Ibarra Sevilla, Andalucía, 41001

2 bed • 2 bath • 5 guests

Purchase Price

246

Airbnb Investor Score

€52,936

Annual Profit

21.9%

Cap Rate

20.2%

Cash on Cash

€72,625

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €251/night at 68% occupancy.Projected nightly rate is €242/night at 82% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€73,438

Avg annual revenue

82%

Avg occupancy rate

€243

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

€25k

€85k

€145k

€210k

€52,936

Profit

Revenue

€72,625

Operating Expenses

€17,814

Operating Income

€54,811

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€52,936

€254,496

Cash Investment

Down Payment

€250,000

Renos & Furnishing

€4,496

Total

€254,496

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.2%

Cap Rate

21.92%

Return on Investment

23.06%