BNBCalc Short Term Rental Investment Analysis Calle Liebre, Málaga, Spain

2 bed • 1.5 bath • 6 guests • €620,000

BNB

Calc

Annual Revenue

€36,916

Profit (Cash Flow)

-€9,851

Cap Rate

3.7%

Annual Revenue

€36,916

AirDNA projects €166/night at 59% occupancy ($35,677). Airbtics projects €133/night at 76% occupancy ($36,916). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,209	€31,110	€51,596	€79,916
Occupancy	69%	73%	85%	94%
Nightly Rate	€87	€115	€164	€230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa del Jardinero Málaga Andalucía	€22,282	€87	69%	2	1	3	€58	✅	❌	❌	Y / Y	⭐️ 5 (29)
New House Malaga Costa del Sol	€34,037	€117	79%	2	1	3	€58	✅	❌	❌	Y / Y	⭐️ 5 (90)
Urbe10 Hacienda Paredes 2 Bedrooms Apartment	€22,913	€99	61%	2	2	1	€54	❌	❌	❌	Y / N	⭐️ 5 (13)
'Villa Clavero One' Premium Apt	€45,071	€161	76%	2	2	1	€92	✅	❌	❌	Y / Y	⭐️ 5 (8)
Villa Clavero Three Premium Apt	€44,620	€180	67%	2	2	1	€118	✅	❌	❌	Y / Y	⭐️ 5 (18)
Bolivia D	€23,064	€90	69%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
'Villa Clavero Two' Premium Apt	€46,981	€164	77%	2	2	1	€92	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Morlaco apartment	€59,934	€201	81%	2	1	1	€49	✅	❌	✅	Y / Y	⭐️ 4 (9)
La Busa. Tradición y encanto junto a la playa.	€39,363	€128	83%	2	2	3	€68	❌	❌	✅	Y / Y	⭐️ 5 (14)
Sea view 2 bedroom Duplex with Air Conditioning	€20,322	€77	71%	2	1	1	€20	❌	❌	✅	Y / N	⭐️ 4.5 (58)
Apartamento con vistas al mar en Pedregalejo playa	€32,662	€100	89%	2	1	4	€49	❌	❌	❌	Y / N	⭐️ 4.5 (81)
Santa Catalina Home	€39,754	€236	46%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Mi Carmela Beach by Living4malaga	€42,603	€165	69%	2	1	1	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
SÖK Pedregalejo - Holidays Homes	€54,438	€174	85%	2	1	3	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Pedregalejo I & private terrace by ELE Apartments	€29,804	€86	94%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
El Patio de la Luna FreshApartments by Bossh!	€30,927	€122	66%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
LU&CIA Mediterraneo	€33,493	€108	85%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
SO-2 dormit. Las mejores vistas. Parking gratis.	€56,698	€157	98%	2	2	1	€59	✅	❌	❌	Y / Y	⭐️ 5 (138)
Apartamento familiar en la playa	€19,920	€72	73%	2	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (24)
Casita en Pedregalejo ( una sola planta)	€22,383	€94	64%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (55)
Appartement Deluxe Rez-de-chaussée face mer	€74,025	€230	87%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Sea & Wave Pedregalejo 1 by Bossh! Apartments	€20,085	€79	67%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Apartamento frente al Mar - Pedregalejo	€29,210	€114	69%	2	1	2	€34	❌	❌	❌	Y / N	⭐️ 4.5 (33)
Front line Apartment with Terrace on the Beach	€94,880	€263	98%	2	1	3	€49	❌	❌	❌	Y / Y	⭐️ 0 (0)
Sea & Wave Pedregalejo 2 by Bossh! Apartments	€22,805	€84	72%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4 (31)
Apartamento El Palo, Málaga	€20,582	€76	74%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (110)
El Patio de la Luna FreshApartments by Bossh!	€29,725	€105	73%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (6)
wunderschöne Wohnung in Malaga	€37,039	€108	94%	2	1	3	€30	✅	❌	❌	Y / Y	⭐️ 5 (24)
Sailor's House Malaga, Spain, Costa del Sol	€31,977	€111	78%	2	1	3	€58	✅	❌	❌	Y / Y	⭐️ 5 (37)
Seaview apartment close to beach	€29,824	€87	93%	2	1	3	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Apart. 4, Malaga, sea views and balcony	€24,159	€69	96%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (121)
Sea View Deluxe Apartment by Living4Malaga	€79,263	€275	78%	2	2	1	€98	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
NEVERENDING BEACH, el apartamento perfecto	€18,991	€63	81%	2	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (35)
'Villa Clavero Seven' Premium Apt	€46,196	€179	70%	2	2	1	€92	✅	❌	❌	Y / Y	⭐️ 5 (8)
MALAGA BEACH, PEDREGALEJO Apt.4/6 2 Hab.	€32,571	€129	68%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Cosy Beach House in Pedregalejo	€31,127	€120	70%	2	1	4	€34	❌	❌	❌	Y / N	⭐️ 4 (6)
La casa del granado	€31,574	€238	36%	2	1	1	€68	❌	❌	❌	Y / Y	⭐️ 5 (27)
Estupendo apartamento reformado con vistas al Mediterráneo	€57,753	€159	98%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beach Suite Pedregalejo - My Malaga Apartments	€20,147	€79	68%	2	1	5	€39	❌	❌	❌	Y / Y	⭐️ 5 (34)
Agua Marina - MálagadeVacaciones	€38,541	€141	73%	2	2	1	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (12)

Return Metrics

-6.7% 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)	-€9,850	-€19,701	-€29,552	-€39,402	-€49,253	-€98,507	-€295,521
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€495,999	€495,999	€495,999	€495,999	€495,999	€495,999	€495,999
Down Payment	€124,000	€124,000	€124,000	€124,000	€124,000	€124,000	€124,000
Property Appreciation	€18,600	€37,758	€57,490	€77,815	€98,749	€213,228	€884,902
Total Return	€628,749	€638,056	€647,938	€658,412	€669,496	€734,721	€1,209,381

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.7%

Cap Rate

3.74%

Return on Investment

11.89%

Calle Liebre Málaga, Andalucía, 29018

2 bed • 1.5 bath • 6 guests

Purchase Price

-18

Airbnb Investor Score

-€9,850

Annual Profit

3.7%

Cap Rate

-6.7%

Cash on Cash

€36,916

Annual Revenue

BNBCalc predicts this property will get $133 per night with 76% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

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.

€37,293

Avg annual revenue

76%

Avg occupancy rate

€133

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

€20k

€45k

€70k

€95k

-€9,851

Profit

Revenue

€36,916

Operating Expenses

€13,701

Operating Income

€23,215

Mortgage & Taxes

€33,066

Profit (Cash Flow)

-€9,851

€146,926

Cash Investment

Down Payment

€124,000

Renos & Furnishing

€4,326

Closing Costs

€18,600

Total

€146,926

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.7%

Cap Rate

3.74%

Return on Investment

11.89%