BNBCalc Short Term Rental Investment Analysis Calle Cangas de Onís, Gijón, Asturias, Spain

1 bed • 1 bath • 4 guests • €120,000

BNB

Calc

Report by:

Roger Cassà Nova

roger@cassainvestments.es

Annual Revenue

€17,273

Profit (Cash Flow)

-€820

Cap Rate

4.7%

Annual Revenue

€17,273

AirDNA projects €86/night at 60% occupancy ($18,931). Airbtics projects €76/night at 62% occupancy ($17,273). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, €76 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,201	€13,745	€25,682	€40,737
Occupancy	46%	57%	78%	90%
Nightly Rate	€59	€64	€88	€120

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento céntrico - Argandona	€8,244	€45	47%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (37)
Casa azul. Casa Completa .Suite y 2 baños. Centro	€14,701	€43	93%	1	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (496)
Live Gijón.Lujo Centro parking incluido .	€13,444	€72	50%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (55)
Ático Cué Parking gratuito	€22,401	€68	90%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Céntrico con garaje incluido en precio	€17,705	€51	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (367)
La Atalaya de Xixón	€18,941	€118	42%	1	1	2	€79	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Poniente	€12,611	€47	72%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Exclusive apartment city center fully refurbished	€9,423	€65	38%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (37)
El Balconcillo Lujo en pleno centro de Gijón	€29,652	€140	58%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Silastur -Palomar de Corrida ,Atico con terraza	€25,943	€126	53%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 5 (94)
MyHouseSpain - Apartamentos Moros 41 4B	€18,600	€64	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
MyHouseSpain - Apartamentos Moros 41 2B	€17,840	€62	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
. Centro Gijón , lado Corrida vut 5165 AS	€30,675	€88	95%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (261)
MyHouseSpain - Apartamentos Moros 41 2A	€18,102	€63	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (8)
MyHouseSpain - Apartamentos Moros 41 3B	€19,441	€62	85%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Piso en el centro de Gijón	€24,975	€91	75%	1	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Piso céntrico en Gijón. A 900 m de la playa	€19,676	€119	45%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Arena en Perlora - En el centro, Wifi, Movistar+	€12,244	€64	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
MyHouseSpain - Apartamentos Moros 41 4A	€16,925	€62	74%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Apartamento Puerta La Villa	€8,050	€55	37%	1	1	5	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
MyHouseSpain - Apartamentos Moros 41 1A	€22,448	€65	94%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
flat in Xixón	€8,528	€62	37%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (125)
Apartamento Gijón	€14,530	€55	72%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 4.8 (69)
Casa Aurorina	€21,590	€120	49%	1	1	3	€0	❌	❌	✅	Y / N	⭐️ 0 (2)
Apartamento en pleno centro de Gijón	€17,221	€59	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (98)
Apartamento San Juan de la Cruz	€9,889	€51	50%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Capricho Suite Terraza, Vistas y garaje incluido	€25,405	€84	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Apartamento 2/4 personas, centro de Gijón	€10,101	€84	33%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ático Martina Centro	€24,156	€122	54%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartamento Centro Gijon	€10,100	€60	46%	1	1	2	€25	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
El Pisu de Gijón/Xixón	€17,315	€60	76%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
119d2 Buhardilla con encanto en pleno centro	€14,537	€62	62%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Ático Asturias By Silastur	€18,272	€84	57%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Estudio Centro-Naútico	€22,815	€109	57%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
El Patio de Schulz	€12,431	€81	42%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Exclusive & Modern flat in Gijón	€12,995	€39	88%	1	1	1	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Estudio Saavedra 15	€10,297	€51	55%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (98)
MyHouseSpain - Poniente primera línea de playa	€25,994	€103	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
La casa de Begoña - a stone's throw from the centr	€11,915	€67	41%	1	1	1	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (3)

Return Metrics

-2.68% 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)	-€819	-€1,639	-€2,459	-€3,278	-€4,098	-€8,196	-€24,590
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999
Down Payment	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000
Property Appreciation	€3,600	€7,308	€11,127	€15,061	€19,112	€41,269	€171,271
Total Return	€122,780	€125,668	€128,668	€131,782	€135,014	€153,072	€266,680

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.68%

Cap Rate

4.65%

Return on Investment

14.64%

Calle Cangas de Onís Gijón, 33207

1 bed • 1 bath • 4 guests

Purchase Price

Inquire about this property

Contact Roger

Airbnb Investor Score

-€819

Annual Profit

4.7%

Cap Rate

-2.7%

Cash on Cash

€17,273

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €86/night at 60% occupancy.Projected nightly rate is €76/night at 62% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€17,200

Avg annual revenue

62%

Avg occupancy rate

€76

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

€5k

€15k

€25k

€30k

-€820

Profit

Revenue

€17,273

Operating Expenses

€11,693

Operating Income

€5,580

Mortgage & Taxes

€6,400

Profit (Cash Flow)

-€820

€30,530

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€2,930

Closing Costs

€3,600

Total

€30,530

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.68%

Cap Rate

4.65%

Return on Investment

14.64%