BNBCalc Short Term Rental Cohost Analysis Calle Sierra Morena, Estepona, Spain

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Owner income

$54,909

Per year

This Airbnb could earn an additional

$6,355

Per month vs a Long-Term Rental

Annual Revenue range

$54,797 - $107,112

Annual Revenue

$76,263

AirDNA projects $247/night at 46% occupancy ($41,499). Airbtics projects $223/night at 66% occupancy ($53,756). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,925	$54,797	$78,040	$107,112
Occupancy	55%	65%	80%	90%
Nightly Rate	$161	$226	$261	$315

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing Townhouse with Jacuzzi close to beach	$23,739	$143	44%	3	2.5	5	$118	✅	✅	❌	Y / N	⭐️ 5 (27)
Frontline luxury 10 mins from Puerto Banús RDR303	$90,256	$369	66%	3	2	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (9)
Luxury 3 Bedrooms, Private Heated Pool - EHHouse	$58,267	$199	80%	3	3	2	$0	✅	❌	❌	Y / N	⭐️ 4.5 (14)
Amaneceres únicos con vistas impresionantes al mar	$44,792	$118	100%	3	1.5	7	$54	✅	❌	❌	Y / Y	⭐️ 5 (6)
Villa con piscina cerca de la playa	$62,711	$261	65%	3	1.5	1	$86	✅	❌	✅	Y / Y	⭐️ 5 (19)
Alcazaba Beach three bedroom Spacious Apartment	$53,230	$256	56%	3	3	4	$139	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Hanami Alcazaba Beach Penthouse	$92,221	$281	89%	3	3	3	$210	✅	❌	❌	Y / Y	⭐️ 5 (3)
Mar Azul, relájate junto al mar	$53,542	$228	61%	3	2	3	$86	✅	❌	❌	Y / Y	⭐️ 0 (1)
Nieuw gerenoveerd, onmiddellijk aan zee	$38,737	$189	56%	3	2.5	3	$108	✅	❌	❌	Y / Y	⭐️ 5 (9)
Vanian Gardens Penthouse	$35,809	$114	81%	3	2	4	$129	✅	❌	❌	Y / Y	⭐️ 5 (12)
Beachside house with roof jaccuzi	$40,068	$129	74%	3	2.5	5	$199	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Casa Strack	$29,858	$128	63%	3	2	2	$129	✅	❌	❌	Y / Y	⭐️ 0 (0)
Modern Family Beach Apt, Estepona, Alcazaba Beach	$67,527	$225	82%	3	1.5	3	$162	✅	❌	❌	Y / Y	⭐️ 5 (73)
Estepona Rustic Rural Family Villa CAMPO	$45,677	$192	65%	3	3	7	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
LARGE APARTMENT ON THE BEACH FRONT	$36,491	$236	40%	3	2	3	$81	✅	❌	❌	Y / Y	⭐️ 5 (12)
Beachfront townhouse with spectacular seaview!	$74,957	$256	80%	3	2	5	$269	✅	❌	❌	Y / Y	⭐️ 0 (1)
Las Granadillas by Interhome	$60,569	$247	67%	3	3	1	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Sol Garden \| Luxury \| Terrace \| Pool	$38,018	$132	73%	3	2	1	$161	✅	❌	❌	Y / Y	⭐️ 5 (7)
Estepona Rural Family Villa DAMAR	$28,354	$127	61%	3	2.5	7	$0	✅	❌	✅	Y / Y	⭐️ 4 (20)
High standard penthouse at popular Alcazaba Beach	$39,093	$168	63%	3	3	5	$118	✅	❌	✅	Y / Y	⭐️ 5 (26)
The perfect beach apartment in Alcazaba Beach	$52,925	$277	51%	3	2	5	$162	✅	❌	❌	Y / Y	⭐️ 0 (2)
Estepona East Beachfront Townhouse LUNIMAR	$46,731	$228	56%	3	3.5	5	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Alcazaba Beach, bord de mer	$69,570	$241	76%	3	3	6	$162	✅	❌	❌	Y / Y	⭐️ 5 (15)
Ferienhaus in Wohnanlage in erster Strandlinie	$52,418	$160	88%	3	3.5	7	$108	✅	❌	✅	Y / Y	⭐️ 5 (39)
3 bedroom penthouse apartment, by beach 3 pools	$37,548	$127	79%	3	2.5	28	$162	✅	❌	❌	Y / N	⭐️ 5 (13)
Sunriser Sea view apartment	$78,792	$382	56%	3	3	3	$83	✅	❌	❌	Y / Y	⭐️ 5 (3)
Renovated apartment Aranja: with big balcony and s	$102,223	$294	95%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
First line Gelijkvloers app	$46,047	$257	46%	3	2	3	$118	✅	❌	❌	Y / Y	⭐️ 0 (2)
Vanian Gardens - 3BR with garden	$70,257	$294	63%	3	2	4	$128	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Seafront apartment in Estepona (indoor pool gym)	$53,191	$208	69%	3	3	1	$108	✅	❌	❌	Y / Y	⭐️ 5 (4)
Lux Apartment in Alcazaba Beach	$86,756	$261	90%	3	2	6	$129	✅	❌	❌	Y / Y	⭐️ 5 (11)
Renovated apartment Alejandra: with big balcony an	$84,707	$263	88%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Renovated apartment Diez: big balcony and sea view	$61,927	$180	94%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Dominion Beach Vanvitelli 139	$60,093	$421	39%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Exclusivo apartamento de lujo	$137,737	$370	100%	3	3	6	$86	✅	❌	✅	Y / N	⭐️ 4.5 (3)
Elegant penthouse on the beach	$35,319	$193	50%	3	2	1	$0	✅	❌	✅	N / N	⭐️ 0 (2)
Panoramic sea views and Luxury at Velaya RDR391	$60,134	$310	53%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Villa in Estepona - Malaga - Spain	$22,532	$162	38%	3	3	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (47)

Calle Sierra Morena Andalucía, 29689

3 bed • 1 bath • 6 guests

$76,263

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 46% occupancy.Projected nightly rate is $223/night at 66% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$55,430

Avg annual revenue

66%

Avg occupancy rate

$223

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

$60k

$95k

$140k

$15,253

Profit

Revenue

$76,263

Cleaning

$7,445

Cohost commission

$15,253

Owner payout

$54,909

$0

Cash Investment

Renos & Furnishing

Total