BNBCalc Short Term Rental Investment Analysis Calle Ronda, 2, La Cala de Mijas, Spain

1 bed • 1 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€23,514

Profit (Cash Flow)

-€2,707

Cap Rate

4.3%

Annual Revenue

€23,514

AirDNA projects €100/night at 66% occupancy ($24,004). Airbtics projects €87/night at 74% occupancy ($23,517). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, €87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,801	€23,056	€32,315	€40,393
Occupancy	61%	75%	85%	90%
Nightly Rate	€74	€82	€102	€120

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CT 143 - La Cala Boulevard - Apartement II	€17,200	€77	59%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 3.5 (14)
CT 144 - La Cala Boulevard - Studio I	€10,723	€59	47%	1	1	1	€25	❌	❌	❌	N / Y	⭐️ 4.5 (9)
CT 138 - La Cala Boulevard - Apartement I	€18,390	€76	64%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4 (9)
Estudio con Encanto en La Cala de Mijas	€17,830	€80	58%	1	1	4	€52	❌	❌	❌	N / Y	⭐️ 5 (27)
Cala Calm - metres from the sea-	€25,214	€87	76%	1	1	1	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Cala Shine in Cala Luxo building	€27,616	€120	60%	1	0	1	€107	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cala Sea - metres from the sea -	€26,611	€78	90%	1	1	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cala Waves - metres from the sea -	€31,254	€92	90%	1	1	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (33)
Centre Village Apartment	€18,683	€84	60%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (27)
Frente a la playa. Vistas al mar. Piscina	€31,809	€112	77%	1	1	2	€68	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
Primera línea de playa con piscina y jardín	€19,406	€62	82%	1	1	1	€52	✅	❌	❌	Y / Y	⭐️ 5 (19)
Las Buganvillas by Interhome	€28,980	€122	65%	1	1	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
La Cala apartment - perfect location!	€21,529	€75	78%	1	1	1	€52	✅	❌	❌	Y / Y	⭐️ 5 (72)
La Cala Centre — Mini-Apartment ☼☺♥	€11,780	€50	63%	1	1	1	€78	❌	❌	❌	Y / Y	⭐️ 4.5 (175)
Cala Shell in Cala Luxo building	€23,226	€85	73%	1	1	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (6)
Butiplaya studio cs104	€30,548	€94	89%	1	1	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Las Buganvillas Apartment @ 250m to the Beach	€41,692	€145	77%	1	1	4	€125	✅	❌	❌	Y / Y	⭐️ 5 (22)
Beautiful Sea View Apartment with pool in La Cala	€22,274	€75	72%	1	1	1	€95	✅	❌	❌	Y / Y	⭐️ 4 (5)
Cosy village La Cala big privat terrace MijasPlaya	€29,618	€90	90%	1	1	4	€83	✅	❌	❌	Y / Y	⭐️ 5 (55)
La Cala, large south facing patio	€27,482	€76	98%	1	1	3	€73	✅	❌	❌	Y / Y	⭐️ 5 (76)
La Cala de Mijas Costa del sol	€13,097	€62	57%	1	1	4	€52	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Los Deseos Del Torreón	€31,574	€99	85%	1	1	7	€52	❌	❌	❌	Y / Y	⭐️ 0 (1)
Apartamento en el corazón de La Cala de Mijas	€22,615	€66	90%	1	1	4	€51	❌	❌	❌	Y / Y	⭐️ 5 (3)
Apartamento4 La Cala de Mijas	€35,425	€127	76%	1	1	7	€68	❌	❌	❌	Y / Y	⭐️ 0 (1)
Precioso apartamento en el corazon de la cala.	€21,414	€111	51%	1	1	5	€63	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Útulný byt v La Cala de Mijas s výhledem na moře	€21,552	€80	71%	1	1	4	€104	✅	❌	❌	Y / Y	⭐️ 5 (23)
Loft La Cala de Mijas beach estudio mirando al mar	€30,812	€110	75%	1	1	3	€52	✅	❌	❌	Y / Y	⭐️ 5 (18)
Sea View La Cala 311	€23,619	€69	92%	1	1	1	€42	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Cala de Mijas.Precioso apartamento a 30m de playa	€24,968	€81	84%	1	1	3	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (91)
¡Estudio a pie de playa! La Cala de Mijas	€32,907	€102	85%	1	1	1	€52	✅	❌	✅	Y / Y	⭐️ 5 (4)
Casa Calma La Cala de Mijas, Málaga	€24,663	€79	85%	1	2	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Cala Sunset Studio (Cala de Mijas)	€13,394	€61	59%	1	1	2	€15	✅	❌	❌	Y / Y	⭐️ 4.2 (8)
Piso a solo 30m del mar y playa	€20,631	€102	55%	1	1	1	€52	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Apartamento Cala de Mijas	€23,388	€68	93%	1	1	2	€11	❌	❌	❌	Y / N	⭐️ 5 (5)
La Cala de Mijas Stylish 1 Bed Apartment	€29,089	€87	91%	1	1	7	€73	✅	❌	❌	Y / Y	⭐️ 5 (42)
Luxury Beachside Apartment in La Cala de Mijas	€29,871	€122	67%	1	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (21)
dichter am Strand geht nicht	€19,901	€73	74%	1	1	4	€32	✅	❌	❌	Y / Y	⭐️ 5 (18)
new cosy apartment close to beach	€21,934	€66	88%	1	1	3	€63	✅	❌	❌	Y / Y	⭐️ 5 (119)
It's BEACH TIME! 1 Bed Apt In La Cala De Mijas	€23,254	€102	62%	1	1	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Apartamento Alamar	€21,794	€97	61%	1	1	5	€52	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

-4.46% 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)	-€2,707	-€5,414	-€8,122	-€10,829	-€13,536	-€27,073	-€81,220
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€254,792	€259,810	€265,059	€270,547	€276,281	€308,905	€525,594

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.46%

Cap Rate

4.25%

Return on Investment

13.72%

2 Calle Ronda Las Lagunas de Mijas, Andalucía, 29649

1 bed • 1 bath • 4 guests

Purchase Price

-8

Airbnb Investor Score

-€2,707

Annual Profit

4.3%

Cap Rate

-4.5%

Cash on Cash

€23,514

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €100/night at 66% occupancy.Projected nightly rate is €87/night at 74% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€24,194

Avg annual revenue

74%

Avg occupancy rate

€87

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

€10k

€20k

€30k

€45k

-€2,707

Profit

Revenue

€23,514

Operating Expenses

€12,889

Operating Income

€10,626

Mortgage & Taxes

€13,333

Profit (Cash Flow)

-€2,707

€60,582

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€3,082

Closing Costs

€7,500

Total

€60,582

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.46%

Cap Rate

4.25%

Return on Investment

13.72%