BNBCalc Short Term Rental Investment Analysis C. Isla Canela, 21440 Lepe, Huelva, Spain

2 bed • 2 bath • 6 guests • $150,000

BNB

Calc

Annual Revenue

$14,990

Profit (Cash Flow)

-$8,739

Cap Rate

-0.4%

Annual Revenue

$14,990

AirDNA projects $108/night at 32% occupancy ($12,622).

BNB Calc projects a 38% occupancy rate, $108 rate per night.

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

Return Metrics

-14.47% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,739	-$17,478	-$26,217	-$34,957	-$43,696	-$87,392	-$262,178
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$98,999	$98,999	$98,999	$98,999	$98,999	$98,999	$98,999
Down Payment	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$145,760	$141,656	$137,691	$133,869	$130,194	$114,194	$101,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.47%

Cap Rate

-0.42%

Return on Investment

-4.64%

C. Isla Canela Lepe, Andalucía, 21440

2 bed • 2 bath • 6 guests

Purchase Price

$14,990

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,739

Profit

Revenue

$14,990

Operating Expenses

$15,629

Operating Income

-$639

Mortgage & Taxes

$8,100

Profit (Cash Flow)

-$8,739

$60,376

Cash Investment

Down Payment

$51,000

Renos & Furnishing

$4,876

Closing Costs

$4,500

Total

$60,376

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.47%

Cap Rate

-0.42%

Return on Investment

-4.64%