BNBCalc Short Term Rental Investment Analysis Calle Juan Benitez, Estepona, Spain

3 bed • 1.5 bath • 6 guests • €420,000

BNB

Calc

Annual Revenue

€45,498

Profit (Cash Flow)

€8,235

Cap Rate

7.3%

Annual Revenue

€45,498

AirDNA projects €165/night at 65% occupancy ($39,097). Airbtics projects €189/night at 66% occupancy ($45,498). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, €189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,279	€42,516	€61,703	€98,267
Occupancy	59%	68%	75%	90%
Nightly Rate	€123	€166	€217	€286

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Simbad Estepona, Costa del sol	€30,239	€88	94%	3	2	3	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (4)
NEW 3 bedroom Apt with pool + near beach - RDR274	€19,872	€93	56%	3	2	1	€130	✅	❌	❌	Y / Y	⭐️ 0 (1)
Apartamento Estepona ll	€63,168	€193	87%	3	2	1	€80	✅	❌	❌	Y / Y	⭐️ 5 (15)
Apartamento Estepona l	€32,222	€93	93%	3	2	1	€80	✅	❌	❌	Y / Y	⭐️ 5 (9)
Modern 3-bedroom family apartment Estepona Centre	€35,506	€139	64%	3	2	1	€153	✅	❌	❌	Y / Y	⭐️ 5 (15)
Boutique Apartment Vista Bermeja Estepona	€37,853	€132	74%	3	2	1	€136	✅	❌	❌	Y / Y	⭐️ 5 (3)
:) Tu casa en la Costa del Sol. ¡Ven a Estepona!	€25,725	€99	71%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (135)
Mirador de Estepona Hills by Interhome	€81,777	€298	75%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Central apartment with big roof terrace	€49,108	€216	60%	3	2	5	€100	✅	❌	❌	Y / Y	⭐️ 5 (8)
Estepona Gardens, 3 Bed Apt pool	€26,871	€105	66%	3	2	4	€60	✅	❌	❌	Y / Y	⭐️ 5 (8)
Estepona Roof Top View 4 by Interhome	€56,228	€190	81%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4 (5)
Estepona Vistamar 3 bedrooms	€61,508	€229	72%	3	2	1	€94	❌	❌	❌	Y / N	⭐️ 4.5 (25)
Brand New Elegant 3 Bed Apartment @ Estepona Hills	€62,197	€177	95%	3	2.5	2	€125	✅	❌	❌	Y / Y	⭐️ 5 (39)
Estepona Hills - Luxury sea view apart.	€35,267	€159	49%	3	2.5	4	€159	✅	❌	❌	Y / Y	⭐️ 5 (15)
Mirador Estepona Hills 10 \| Luxury Resort Estepona	€47,073	€160	78%	3	2	3	€190	✅	❌	❌	Y / Y	⭐️ 5 (29)
Mirador Estepona Hills 2 \| Luxury Apartment Family	€28,077	€189	38%	3	3	3	€190	✅	❌	❌	Y / Y	⭐️ 4.2 (8)
LAE23i- Modern apartment in Luxury urbanisation	€43,594	€163	70%	3	3	1	€170	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
3 Bedroom Ground Floor Apartment @ Estepona Hills!	€49,753	€146	90%	3	2.5	2	€144	✅	❌	❌	Y / N	⭐️ 5 (29)
Garden View Apartment – Big Terrace	€34,094	€119	72%	3	2	1	€153	✅	❌	❌	Y / Y	⭐️ 5 (9)
Immaculate 3-Bed Apartment in Estepona	€34,567	€215	44%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
House with Arabic pool, near beach, Estepona	€38,088	€142	68%	3	2.5	1	€150	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Esencia Marina Apartamentos	€32,338	€132	64%	3	2	1	€119	✅	❌	✅	Y / Y	⭐️ 5 (9)
Hanami Estepona Real City Center	€40,030	€168	63%	3	2	3	€155	❌	❌	❌	Y / Y	⭐️ 0 (2)
Nohemi - elegant city and beach apartment	€30,498	€109	69%	3	2.5	1	€136	✅	❌	❌	Y / Y	⭐️ 0 (2)
Alborán by Interhome	€61,684	€234	72%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Gibraltar House - El Mundo Apartment	€22,684	€188	33%	3	2	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (3)
Ideal near centre and beaches. Parking place	€24,855	€88	57%	3	2	5	€209	✅	❌	❌	Y / Y	⭐️ 3 (3)
Modern 3 Bdrm Penthouse w/ Mountain & Sea Views	€42,599	€187	62%	3	2	4	€80	✅	❌	❌	Y / Y	⭐️ 5 (23)
Apartement El Pescador-where art and beach meet	€18,382	€66	69%	3	1	1	€119	❌	❌	❌	Y / Y	⭐️ 5 (4)
Awesome 3 bedroom apt metres from the beach RDR289	€45,266	€125	98%	3	2	1	€130	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
1ª LÍNEA DE PLAYA! Centro Histórico (Garaje)	€48,097	€209	62%	3	2	3	€90	❌	❌	❌	Y / Y	⭐️ 5 (36)
Penthouse with 3 bedrooms	€79,703	€288	75%	3	2	4	€100	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Apt. Neptuno-at the promenade and beach side	€20,182	€78	68%	3	2	1	€140	❌	❌	✅	Y / Y	⭐️ 5 (11)
Luxury 3 Bedroom Penthouse with Stunning Sea Views	€123,984	€637	53%	3	2.5	5	€274	✅	✅	❌	Y / Y	⭐️ 0 (1)
Casa Mata Violeta in the old town of Estepona	€55,820	€231	64%	3	3.5	3	€130	❌	❌	✅	Y / Y	⭐️ 5 (5)
Casa Mesas - New 3 Bed apartment in Estepona	€65,176	€224	79%	3	3	1	€179	✅	❌	❌	Y / Y	⭐️ 0 (2)
charming house 200m from the beach in old Estepona	€46,324	€158	80%	3	3	7	€119	❌	❌	❌	Y / Y	⭐️ 5 (46)

Return Metrics

8.04% 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)	€8,234	€16,469	€24,704	€32,939	€41,174	€82,349	€247,048
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€335,999	€335,999	€335,999	€335,999	€335,999	€335,999	€335,999
Down Payment	€84,000	€84,000	€84,000	€84,000	€84,000	€84,000	€84,000
Property Appreciation	€12,600	€25,578	€38,945	€52,713	€66,895	€144,444	€599,450
Total Return	€440,834	€462,047	€483,650	€505,653	€528,069	€646,794	€1,266,498

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.04%

Cap Rate

7.29%

Return on Investment

26.12%

Calle Juan Benitez Estepona, Andalucía, 29680

3 bed • 1.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

€8,234

Annual Profit

7.3%

Cap Rate

8.0%

Cash on Cash

€45,498

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €165/night at 65% occupancy.Projected nightly rate is €189/night at 66% occupancy.

Occupancy Rate

Top 56% 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.

€44,144

Avg annual revenue

66%

Avg occupancy rate

€188

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

€50k

€85k

€125k

€8,235

Profit

Revenue

€45,498

Operating Expenses

€14,864

Operating Income

€30,634

Mortgage & Taxes

€22,399

Profit (Cash Flow)

€8,235

€102,412

Cash Investment

Down Payment

€84,000

Renos & Furnishing

€5,812

Closing Costs

€12,600

Total

€102,412

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.04%

Cap Rate

7.29%

Return on Investment

26.12%