BNBCalc Short Term Rental Investment Analysis Calle Argüelles 3, Arriondas, Parres, Spain

4 bed • 1 bath • 8 guests • €130,000

BNB

Calc

Report by:

Roger Cassà Nova

roger@cassainvestments.es

Annual Revenue

€29,957

Profit (Cash Flow)

€10,323

Cap Rate

13.3%

Annual Revenue

€29,957

AirDNA projects €124/night at 31% occupancy ($13,992). Airbtics projects €178/night at 46% occupancy ($29,957). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 46% occupancy rate, €178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,826	€28,411	€42,084	€68,415
Occupancy	33%	46%	53%	66%
Nightly Rate	€144	€163	€207	€270

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa en Asturias La Quintana de Villar 8 personas	€25,859	€154	46%	4	2	2	€0	❌	❌	✅	Y / N	⭐️ 5 (10)
La Rectoral Arriondas	€34,083	€186	50%	4	4	2	€0	❌	❌	✅	Y / N	⭐️ 5 (33)
La Rectoral Arriondas 2	€25,115	€149	46%	4	3	2	€0	❌	❌	✅	Y / N	⭐️ 5 (9)
Casa Mariva, agradable Adosado junto al Rio	€20,645	€125	45%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Aptos. Cuatrovistes * Casa Badimia/8+4 plazas	€38,869	€200	53%	4	3	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (24)
Apartamento de Toni	€15,456	€81	52%	4	2	3	€0	❌	❌	✅	Y / N	⭐️ 5 (93)
Casa rural zona de Cangas de Onís	€17,485	€145	33%	4	2	2	€0	❌	❌	✅	Y / N	⭐️ 4.5 (26)
Casa rural LaTata Cabielles Cangas d Onís Asturias	€20,324	€77	71%	4	2	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (61)
Apto. Gulpiyuri CASA ABEGO Cangas de Onis.	€54,621	€282	53%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apto. Peñarronda CASA ABEGO-SanPelayo35. C. d Onís	€17,536	€104	46%	4	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Casa Rural La Santa, 8 personas	€28,592	€156	50%	4	3	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Apartamento Los Beyos	€20,806	€142	40%	4	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
CANGAS DE ONIS CASA RURAL VISTAS Y JARDIN	€34,625	€196	48%	4	3	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (36)
Jardines infinitos en nuestra casa con más luz.	€26,867	€117	63%	4	2.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (55)
La Rotella, calma al lado de Cangas de Onís	€30,740	€153	55%	4	2	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Alojamiento en Cangas de Onis	€34,177	€132	71%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
House with terrain and barbacue for a group of 10	€29,606	€208	38%	4	3	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful Rustic Apt Cangas de Onis	€26,420	€154	47%	4	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (59)
PISO EN EL CENTRO DE CANGAS DE ONIS	€27,331	€159	47%	4	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (13)
La Casina de Pichi	€18,606	€150	30%	4	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (20)
Casa de aldea Larrionda 31.Asturias	€31,374	€168	51%	4	2	2	€14	❌	❌	✅	Y / Y	⭐️ 5 (68)
La Bergerie del Uncal	€32,624	€270	33%	4	4	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Quiet and large chalet with gorgeous views	€52,292	€280	49%	4	2	3	€71	❌	❌	❌	Y / Y	⭐️ 5 (91)
Segunda línea de playa	€36,674	€152	66%	4	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Duplex Las Piraguas	€30,240	€184	45%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
La Huertina - casa de aldea en Ribadesella	€72,498	€313	60%	4	3	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (8)
Chalet junto a la playa	€32,355	€253	31%	4	2	3	€86	❌	❌	❌	Y / Y	⭐️ 0 (2)
Alojamiento turístico en Cangas de Onis	€46,031	€242	52%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Casa rural en pueblo de la costa Asturiana	€13,853	€118	32%	4	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Casa el jornu	€34,710	€139	68%	4	4	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
wooden house	€47,462	€276	45%	4	2	2	€48	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cottage, max. 9 places, Asturias, Northern Spain	€73,472	€242	83%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (70)
"El Papín"	€20,331	€179	31%	4	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Vivienda vacacional Casa Belarmina	€35,541	€170	57%	4	1	6	€0	❌	❌	❌	Y / N	⭐️ 5 (6)
The Attic From the Solavega Gardens Vacation Home	€17,331	€115	38%	4	2	2	€57	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

28.13% 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)	€10,322	€20,645	€30,968	€41,291	€51,614	€103,229	€309,689
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€103,999	€103,999	€103,999	€103,999	€103,999	€103,999	€103,999
Down Payment	€26,000	€26,000	€26,000	€26,000	€26,000	€26,000	€26,000
Property Appreciation	€3,900	€7,917	€12,054	€16,316	€20,705	€44,709	€185,544
Total Return	€144,222	€158,562	€173,023	€187,608	€202,320	€277,938	€625,233

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.13%

Cap Rate

13.27%

Return on Investment

43.76%

3 Calle Argüelles Arriondas, 33540

4 bed • 1 bath • 8 guests

Purchase Price

Inquire about this property

Contact Roger

161

Airbnb Investor Score

€10,322

Annual Profit

13.3%

Cap Rate

28.1%

Cash on Cash

€29,957

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €124/night at 31% occupancy.Projected nightly rate is €178/night at 46% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€30,183

Avg annual revenue

46%

Avg occupancy rate

€178

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

€55k

€75k

€10,323

Profit

Revenue

€29,957

Operating Expenses

€12,701

Operating Income

€17,256

Mortgage & Taxes

€6,933

Profit (Cash Flow)

€10,323

€36,686

Cash Investment

Down Payment

€26,000

Renos & Furnishing

€6,786

Closing Costs

€3,900

Total

€36,686

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.13%

Cap Rate

13.27%

Return on Investment

43.76%