BNBCalc Short Term Rental Investment Analysis Calle Benimeli, 8, Teulada, Spain

6 bed • 3 bath • 12 guests • €800,000

BNB

Calc

Annual Revenue

€67,714

Profit (Cash Flow)

€7,894

Cap Rate

6.3%

Annual Revenue

€67,714

AirDNA projects €293/night at 97% occupancy ($103,904). Airbtics projects €314/night at 59% occupancy ($67,713). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 59% occupancy rate, €314 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,476	€56,250	€90,663	€141,585
Occupancy	42%	60%	79%	88%
Nightly Rate	€189	€249	€300	€421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Gema by Abahana Villas	€47,172	€195	65%	5	2	1	€267	✅	❌	✅	Y / Y	⭐️ 0 (1)
Close to Town -Fabulous Terrace and Separate Apt	€48,603	€221	60%	5	4	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (35)
Villa for rent in Moraira, Florida.	€78,177	€297	66%	6	4	1	€247	✅	❌	✅	Y / N	⭐️ 0 (2)
Stunning 5 Bed Villa	€52,437	€260	55%	5	4	4	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Luxury Villa Beatriz Moraira	€73,776	€235	83%	5	5	5	€265	✅	❌	❌	Y / Y	⭐️ 5 (61)
VH Costa Blanca - Carrasqueta	€37,901	€171	57%	5	5	1	€309	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Beautiful 6 bedroom villa with own pool in Moraira	€78,472	€390	55%	6	5	5	€0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Heavenly, luxury villa for 10 people in Moraira	€126,582	€426	81%	5	4.5	5	€196	✅	❌	❌	Y / Y	⭐️ 0 (2)
A022 - Calle Elche	€97,073	€332	80%	6	4	1	€314	✅	❌	❌	Y / Y	⭐️ 0 (2)
Villa Isabel by Sun & Sea Homes	€62,404	€189	90%	6	4	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Villa Malibu - PlusHolidays	€56,256	€250	61%	5	3	1	€254	✅	❌	❌	Y / Y	⭐️ 4 (4)
Villa Bernia - PlusHolidays	€25,352	€161	41%	7	4	1	€322	✅	❌	✅	Y / Y	⭐️ 4 (16)
5 Bed Villa Mountain Views Heated Pool, Games Room	€51,935	€235	60%	5	3	7	€196	✅	❌	✅	Y / Y	⭐️ 0 (2)
CostaBlancaDreams - Casa Clavel in Moraira	€51,880	€179	79%	5	3.5	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Villa Ponte Vecchio by Abahana Villas	€28,425	€179	36%	5	4	1	€267	✅	❌	✅	Y / Y	⭐️ 0 (2)
Villa de lujo, vistas al mar, piscina, jardín,	€24,823	€146	34%	5	3	5	€187	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Villa Lou by Abahana Villas	€45,246	€252	49%	5	4	1	€286	✅	❌	❌	Y / Y	⭐️ 3.4 (5)
Villa Perla by Abahana Villas	€36,712	€258	36%	6	3	1	€304	✅	❌	❌	Y / Y	⭐️ 2.2 (4)
Villa Ayala in Moraira met privé zwembad	€51,341	€199	65%	5	3	4	€267	✅	❌	❌	Y / Y	⭐️ 0 (1)
Villa met prachtig uitzicht over het mooie Moraira	€73,607	€283	71%	5	8	3	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Villa Benimagia by Abahana Luxe	€150,991	€421	97%	5	6	1	€322	✅	❌	✅	Y / Y	⭐️ 0 (1)
CASA VERDE - 5 Bedroom Villa with Private Pool	€45,112	€248	49%	5	4	7	€112	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Villa Bosque in Moraira - View Mediterranean Sea	€187,530	€801	64%	5	0	7	€0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Villa Navacerrada - PlusHolidays	€52,700	€168	85%	7	3	1	€325	✅	❌	✅	Y / Y	⭐️ 3.6 (6)
Moraira. Villa La Moravita con dos casas separadas	€119,481	€310	100%	6	4	5	€191	✅	❌	✅	Y / Y	⭐️ 5 (9)
Villa Benimagia by Abahana Villas	€96,745	€292	88%	5	6	1	€322	✅	❌	✅	Y / Y	⭐️ 5 (3)
Krumel by Interhome	€70,587	€250	77%	5	4	1	€0	✅	❌	✅	Y / N	⭐️ 0 (1)
Villa Orihuela - 5 bedroom villa, walk into town	€61,286	€212	74%	5	5	5	€146	❌	❌	❌	Y / N	⭐️ 0 (2)
CostaBlancaDreams - La Vida Loca in Moraira	€42,562	€208	56%	6	6	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Dos Chicas - sea view villa with private pool in Moraira	€34,395	€122	77%	5	3	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Villa Vista Mar by Abahana Villas	€86,848	€268	87%	5	5	1	€393	✅	❌	❌	Y / Y	⭐️ 0 (1)
Grande villa familiale avec piscine privée	€42,800	€217	48%	5	4	7	€245	✅	❌	❌	Y / Y	⭐️ 5 (16)
Casa Nova Moraira - 9-person villa, top location!	€51,175	€325	43%	5	3	3	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa rental in Moraira, Casa Nova	€95,172	€251	100%	5	3	1	€208	✅	❌	✅	Y / N	⭐️ 5 (3)

Return Metrics

4.06% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,894	€15,788	€23,682	€31,577	€39,471	€78,943	€236,829
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€639,999	€639,999	€639,999	€639,999	€639,999	€639,999	€639,999
Down Payment	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000
Property Appreciation	€24,000	€48,720	€74,181	€100,407	€127,419	€275,133	€1,141,809
Total Return	€831,894	€864,508	€897,864	€931,984	€966,890	€1,154,076	€2,178,639

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.06%

Cap Rate

6.31%

Return on Investment

22.24%

8 C. Benimeli Teulada, Comunidad Valenciana, 03724

6 bed • 3 bath • 12 guests

Purchase Price

Airbnb Investor Score

€7,894

Annual Profit

6.3%

Cap Rate

4.1%

Cash on Cash

€67,714

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €293/night at 97% occupancy.Projected nightly rate is €314/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

€63,870

Avg annual revenue

59%

Avg occupancy rate

€314

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

€15k

€70k

€130k

€190k

€7,894

Profit

Revenue

€67,714

Operating Expenses

€17,154

Operating Income

€50,560

Mortgage & Taxes

€42,665

Profit (Cash Flow)

€7,894

€194,077

Cash Investment

Down Payment

€160,000

Renos & Furnishing

€10,077

Closing Costs

€24,000

Total

€194,077

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.06%

Cap Rate

6.31%

Return on Investment

22.24%