BNBCalc Short Term Rental Investment Analysis Calle Tomás de Ibarra, Seville, Spain

1 bed • 1 bath • 1 guests • €250,000

BNB

Calc

Annual Revenue

€48,634

Profit (Cash Flow)

€20,127

Cash on Cash Return

33.3%

Cap Rate

13.4%

Annual Revenue

€48,634

AirDNA projects €147/night at 79% occupancy ($42,299). Airbtics projects €160/night at 83% occupancy ($48,634). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 83% occupancy rate, €160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€30,078	€45,243	€68,193	€106,160
Occupancy	78%	87%	95%	98%
Nightly Rate	€104	€140	€194	€292

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Next to the Cathedral VIII	€33,230	€107	84%	1	1.5	2	€27	❌	❌	❌	Y / Y	⭐️ 5 (432)
Penthouse Terrace and private Solarium Cathedral	€92,327	€266	95%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (109)
Design studio facing de main Avenue of Sevilla	€66,681	€192	95%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (56)
ISG Apartments: Catedral 2	€84,224	€240	95%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (133)
ISG Apartments Catedral 3	€60,703	€182	90%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (73)
ISG Apartments: Catedral 4	€43,849	€125	94%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (30)
Apartamento 1 dormitorio con VISTA A LA CATEDRAL	€33,106	€114	79%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (425)
Cálido apartamento junto a la Catedral⬆calidades ♡	€26,831	€76	96%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (157)
I1 Estiloso loft junto Catedral	€57,860	€183	86%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (166)
Great Location beside cathedral.	€20,366	€77	69%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
TORRE DEL ORO CENTER & SWEET	€31,307	€137	61%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Vii Real Casa de la Moneda Apartments	€59,488	€319	50%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (3)
Exclusive Penthouse Puerta de Jerez	€56,334	€156	96%	1	1	1	€45	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxury Apartment with views to Alcazar, Cathedral	€83,796	€292	78%	1	1.5	1	€40	❌	✅	❌	Y / Y	⭐️ 5 (31)
El Sur Modern & Luxury	€13,582	€71	47%	1	1	1	€35	❌	❌	❌	N / N	⭐️ 4.5 (97)
Sunny Duplex Heart of Seville WiFi Rooftop Deck	€47,133	€130	98%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (565)
Apto.CATEDRAL: WIFI, A/C, Parking	€21,313	€100	58%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (502)
Artist's Charming Design - Space Maison Apartments	€48,913	€151	85%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (494)
Bedouin Chic Rooftop - Space Maison Apartments	€46,763	€138	90%	1	1.5	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (345)
TOP LOCATION-NEXT CATHEDRAL-A/C-WIFI-NICE (VFT657)	€40,619	€133	82%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (782)
Beautiful and comfortable apartment city center	€26,392	€73	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (707)
Reales Atarazanas Junior Suite terraza Interior 1R	€55,943	€215	70%	1	1	1	€150	❌	❌	❌	Y / Y	⭐️ 5 (25)
1A Apto. luminoso junto a la Catedral	€48,796	€142	93%	1	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (624)
Cathedral & Swimming Pool apartment 2	€54,306	€149	99%	1	1	3	€20	✅	❌	❌	Y / Y	⭐️ 5 (122)
Cathedral & Swimming Pool apartment 3	€44,831	€145	84%	1	1	3	€20	✅	❌	❌	Y / Y	⭐️ 5 (132)
Cathedral & Swimming Pool apartment 4	€95,568	€296	88%	1	1	3	€20	✅	❌	❌	Y / Y	⭐️ 5 (129)
Desing Studio by Sevilla Cathedral FREE WIFI	€70,764	€215	90%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (51)
Penthouse in front Giralda.	€60,649	€199	82%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (113)
Next to the Cathedral XI	€38,037	€117	88%	1	1	2	€27	❌	❌	❌	Y / Y	⭐️ 5 (280)
Vi Real Casa de la Moneda Apartments	€87,184	€384	61%	1	1.5	1	€66	✅	❌	❌	Y / Y	⭐️ 5 (9)
DescubreHome Postigo, Terraza Interior	€49,052	€146	92%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (105)
Alcazar	€35,777	€122	80%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 4.5 (78)
Bright+Little terrace+Cathedral	€25,181	€84	82%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Alohamundi F&G 00	€29,808	€81	98%	1	1.5	2	€35	❌	❌	✅	N / Y	⭐️ 5 (136)
Alohamundi Velarde II	€36,056	€97	100%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (87)
Apartamento en zona Catedral. Calle Harinas 22	€25,224	€106	65%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (188)
Centriko - Conteros (I)	€47,014	€159	81%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
APARTAM 1 DORMITORIO CENTRICO WIFI VFT/SE/00079	€22,162	€62	96%	1	1.5	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (506)
Apartment Puerta del Arenal - Kainga Homes	€120,647	€349	94%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Apartamento en Centro ciudad (Barrio del Arenal)	€25,984	€92	77%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (233)

Return Metrics

33.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€20,126	€40,253	€60,379	€80,506	€100,632	€201,265	€603,797
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	€277,626	€305,478	€333,561	€361,883	€390,451	€537,245	€1,210,613

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.3%

Cap Rate

13.38%

Return on Investment

51.53%

Calle Tomás de Ibarra Sevilla, Andalucía, 41001

1 bed • 1 bath • 1 guests

Purchase Price

176

Airbnb Investor Score

€20,126

Annual Profit

13.4%

Cap Rate

33.3%

Cash on Cash

€48,634

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €147/night at 79% occupancy.Projected nightly rate is €160/night at 83% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€49,195

Avg annual revenue

83%

Avg occupancy rate

€160

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

€15k

€50k

€85k

€120k

€20,127

Profit

Revenue

€48,634

Operating Expenses

€15,175

Operating Income

€33,460

Mortgage & Taxes

€13,333

Profit (Cash Flow)

€20,127

€60,439

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€2,939

Closing Costs

€7,500

Total

€60,439

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.3%

Cap Rate

13.38%

Return on Investment

51.53%