BNBCalc Short Term Rental Investment Analysis C. Luis Morote, 35007 Las Palmas de Gran Canaria, Las Palmas, España

1 bed • 1 bath • 2 guests • $75,000

BNB

Calc

Annual Revenue

$20,454

Profit (Cash Flow)

$4,670

Cap Rate

7.3%

Annual Revenue

$20,454

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

BNB Calc projects a 80% occupancy rate, $70 rate per night.

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

Return Metrics

5.72% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,669	$9,339	$14,009	$18,678	$23,348	$46,696	$140,090
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$2,250	$4,567	$6,954	$9,413	$11,945	$25,793	$107,044
Total Return	$81,919	$88,906	$95,963	$103,091	$110,293	$147,490	$322,135

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.72%

Cap Rate

7.32%

Return on Investment

8.49%

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

1 bed • 1 bath • 2 guests

Purchase Price

$20,454

Annual Revenue

AirDNA projects $76/night at 61% occupancy ($16,932.71).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,670

Profit

Revenue

$20,454

Operating Expenses

$14,959

Operating Income

$5,495

Mortgage & Taxes

$825

Profit (Cash Flow)

$4,670

$81,500

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$4,250

Closing Costs

$2,250

Total

$81,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.72%

Cap Rate

7.32%

Return on Investment

8.49%