13 C. los Jazmines Marbella, Andalucía, 29660
3 bed • 2 bath • 7 guests
Airbnb Investor Score
$14,021
Annual Profit
9.7%
Cap Rate
25.9%
Cash on Cash
$60,850
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $280/night at 59% occupancy ($60,338.3). Airbtics projects $238/night at 70% occupancy ($60,849).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$63,595
Avg annual revenue
70%
Avg occupancy rate
$238
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$75k
$135k
$195k
Sign up to see the data on 40 all comparables
$40,125
Profit
Revenue
$60,850
Operating Expenses
$17,349
Operating Income
$43,500
Mortgage & Taxes
$3,375
Profit (Cash Flow)
$40,125
$141,376
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$6,376
Total
$141,376
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.9%
Cap Rate
9.66%