BNBCalc Short Term Rental Investment Analysis Calle de la Cuesta del Aguila, 32, Bargas, Spain

6 bed • 2 bath • 14 guests • $250,000

BNB

Calc

Annual Revenue

$129,537

Profit (Cash Flow)

$102,757

Cap Rate

41.9%

Annual Revenue

$129,537

Airbtics projects $442/night at 54% occupancy ($87,176). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $514 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,085	$87,614	$132,421	$179,755
Occupancy	40%	53%	69%	74%
Nightly Rate	$365	$445	$514	$652

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BubaHouse. Olias del Rey . Ciudad de Toledo.	$61,112	$182	91%	6	4	4	$32	✅	❌	✅	Y / Y	⭐️ 4.8 (188)
Moderno apartamento 250m2, a 10" a pie del Centro	$56,869	$457	34%	5	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (81)
House in the old town. Easy parking and access	$87,606	$374	64%	6	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Cigarral de la Encarnación	$149,328	$680	60%	5	6	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (85)
Casa rural Cigarral el Pinar de la Bastida	$79,254	$401	54%	5	5	2	$0	✅	❌	❌	Y / N	⭐️ 4.9 (18)
Casa Rural Cigarral El Pinar Del Sapo	$127,676	$513	68%	6	6	2	$0	✅	❌	❌	Y / N	⭐️ 5 (5)
Chalet 300m parcela 1000m a 5min de Puy du Fou	$38,702	$135	73%	5	4	1	$75	✅	❌	✅	Y / Y	⭐️ 4.6 (103)
Casa Rural de Ancos en Guadamur, Toledo - 14pax	$200,523	$827	65%	6	6	2	$108	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
Madera y Miel Casa Rural con niños en Puy du Fou	$67,395	$341	54%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Luxury Villa con piscina y tenis privados	$39,766	$147	69%	6	4	1	$81	❌	❌	✅	Y / N	⭐️ 4.5 (29)
VILLA GLORIA, SPA Y PISCINA	$129,326	$955	37%	7	7	7	$0	✅	✅	✅	Y / N	⭐️ 4.6 (14)
Nuti’s house 20min to PUY DU FOU 5 min to Toledo	$45,355	$165	72%	6	3	1	$98	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Villa Luna de Lobo, Toledo & Puy du Fou	$111,818	$635	48%	5	5	2	$43	✅	✅	✅	Y / Y	⭐️ 4.7 (39)
Casa Rural Alma Del Tajo 5* Gran Lujo en Toledo	$120,858	$457	72%	6	8	2	$393	✅	✅	❌	Y / Y	⭐️ 5 (14)
LA CASA DE LA TINAJA - PISCINA Y CHIMENEA	$68,261	$478	38%	6	4	2	$162	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
Villa Alcotán - Layos	$84,447	$444	50%	6	6	2	$323	✅	❌	❌	Y / Y	⭐️ 5 (3)
Casa Rural Álamo Grande	$43,511	$334	35%	5	6	2	$163	❌	❌	✅	N / Y	⭐️ 0 (0)
VILLA WITH POOL, PADDLE COURT AND GUARD 15 MINUTES FROM TOLEDO	$116,022	$472	63%	7	7	1	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Casa "El tio Daniel", ahora con SPA	$65,419	$331	54%	6	2	2	$0	✅	✅	✅	Y / N	⭐️ 4.8 (27)
☼VILLA RURAL con PISCINA PRIVADA cerca de MADRID☼	$62,402	$467	36%	6	3	2	$145	✅	❌	✅	Y / Y	⭐️ 4.7 (63)
Casa Rural Almenas del Cid	$94,794	$350	74%	5	5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Acogedora casa rural	$93,961	$422	60%	5	3	2	$43	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
La Casona de Toledo, cerca de Puy du Fou	$55,559	$506	30%	6	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (12)
K'Alfonso	$55,632	$380	40%	6	5	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Casa rural " El Patio del Maestro"	$95,014	$649	40%	7	8	2	$0	✅	❌	✅	N / Y	⭐️ 5 (8)
Casa Rural con niños	$59,574	$397	41%	7	4	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Casa 6 dormitorios con jardín a 5 min Toledo	$140,068	$430	89%	6	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (29)
Chalet "Avenida del paraíso" (a 10 min Puy du Fou)	$103,913	$371	76%	5	3	2	$54	✅	❌	❌	Y / Y	⭐️ 5 (25)
La casa de Taramona, cerca de Puy Du Fou	$58,260	$379	42%	5	4	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (29)
Vivienda de Uso Turístico "La Era", en Totanés.	$70,433	$566	34%	5	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Casa rural Los Corrales	$108,592	$690	43%	7	8	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (17)
Casa rural situada en el centro de Borox	$78,189	$456	46%	5	6	2	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
"los Castillos" Casa Rural a una hora de Madrid	$85,314	$518	45%	5	5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Casa Toledillo	$89,670	$500	49%	7	8	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Acogedora casa en la provincia de Toledo	$44,779	$115	99%	5	5	1	$129	❌	❌	✅	Y / Y	⭐️ 3.8 (6)
Cigarral de la Asunción	$117,529	$446	72%	6	6	2	$0	✅	❌	❌	Y / N	⭐️ 0 (3)
Casa Ana	$58,256	$210	72%	5	3	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (30)
Casa Galiana.	$102,202	$537	52%	5	5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (11)

Return Metrics

236.89% 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)	$102,757	$205,514	$308,271	$411,029	$513,786	$1,027,573	$3,082,719
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,999	$224,999	$224,999	$224,999	$224,999	$224,999	$224,999
Down Payment	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$360,257	$470,739	$581,453	$692,406	$803,605	$1,363,552	$3,689,535

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

236.89%

Cap Rate

41.85%

Return on Investment

266.93%

32 C. de la Cuesta del Aguila 32 Bargas, Castilla-La Mancha, 45593

6 bed • 2 bath • 14 guests

Purchase Price

984

Airbnb Investor Score

$92,777

Annual Profit

41.9%

Cap Rate

236.9%

Cash on Cash

$129,537

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $442/night at 54% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$84,085

Avg annual revenue

54%

Avg occupancy rate

$442

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

$30k

$85k

$140k

$200k

$102,757

Profit

Revenue

$129,537

Operating Expenses

$24,905

Operating Income

$104,632

Mortgage & Taxes

$1,875

Profit (Cash Flow)

$102,757

$35,876

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$10,876

Total

$35,876

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

236.89%

Cap Rate

41.85%

Return on Investment

266.93%