BNBCalc Short Term Rental Investment Analysis Calle Teide, 29639 Benalmádena, Málaga, Spain

2 bed • 2 bath • 6 guests • $333,000

BNB

Calc

Annual Revenue

$33,427

Profit (Cash Flow)

-$7,062

Cap Rate

4.6%

Annual Revenue

$33,427

AirDNA projects $163/night at 53% occupancy ($31,553). Airbtics projects $143/night at 64% occupancy ($33,427). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,469	$37,812	$45,273	$49,930
Occupancy	41%	67%	86%	94%
Nightly Rate	$117	$127	$170	$179

Seasonality (Profit by Month)

Return Metrics

-8.49% 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)	-$7,061	-$14,123	-$21,184	-$28,246	-$35,307	-$70,615	-$211,845
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$266,400	$266,400	$266,400	$266,400	$266,400	$266,400	$266,400
Down Payment	$66,600	$66,600	$66,600	$66,600	$66,600	$66,600	$66,600
Property Appreciation	$9,990	$20,279	$30,878	$41,794	$53,038	$114,524	$475,278
Total Return	$335,928	$339,156	$342,693	$346,548	$350,730	$376,908	$596,432

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.49%

Cap Rate

4.62%

Return on Investment

7.46%

Calle Teide Benalmádena, Andalucía, 29639

2 bed • 2 bath • 6 guests

Purchase Price

$33,427

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 53% occupancy.Projected nightly rate is $143/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$7,062

Profit

Revenue

$33,427

Operating Expenses

$18,026

Operating Income

$15,402

Mortgage & Taxes

$22,463

Profit (Cash Flow)

-$7,062

$83,090

Cash Investment

Down Payment

$66,600

Renos & Furnishing

$6,500

Closing Costs

$9,990

Total

$83,090

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.49%

Cap Rate

4.62%

Return on Investment

7.46%