BNBCalc.com Investment Analysis Report of C. Luis Morote, 35007 Las Palmas de Gran Canaria, Las Palmas, España

1 bed • 1 bath • 2 guests • $75,000

BNB

Calc

Return Metrics

5.74% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.74%

Cap Rate

7.32%

Return on Investment

8.5%

Annual Revenue

$20,454

AirDNA projects $76/night at 61% occupancy ($16,932).

User selected values for this report: 80% occupancy rate, $70 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,247

Annual Expenses

$14,959

Utilities

$325

Internet + TV

$30

Water/Sewer

$25

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$870

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$170

Management & Platform Fees

$51

Platform Fee (i.e. Airbnb)

$51

Property Manager Fee

$0

property-location

C. Luis Morote Las Palmas de Gran Canaria, Canarias, 35007

1 bed • 1 bath • 2 guests

$20,454

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.74%

Cap Rate

7.32%