BNBCalc Short Term Rental Investment Analysis Calle Tres Banderas, 29680 Estepona, Málaga, Spain

3 bed • 2 bath • 6 guests • $148,000

BNB

Calc

Annual Revenue

$31,119

Profit (Cash Flow)

$8,592

Cap Rate

12.6%

Annual Revenue

$31,119

AirDNA projects $187/night at 53% occupancy ($36,199).

BNB Calc projects a 71% occupancy rate, $120 rate per night.

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

Return Metrics

21.25% 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)	$8,592	$17,184	$25,776	$34,368	$42,960	$85,921	$257,763
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$118,400	$118,400	$118,400	$118,400	$118,400	$118,400	$118,400
Down Payment	$29,600	$29,600	$29,600	$29,600	$29,600	$29,600	$29,600
Property Appreciation	$4,440	$9,013	$13,723	$18,575	$23,572	$50,899	$211,234
Total Return	$161,032	$174,197	$187,499	$200,943	$214,533	$284,820	$616,998

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.25%

Cap Rate

12.55%

Return on Investment

35.84%

Calle Tres Banderas Estepona, Andalucía, 29680

3 bed • 2 bath • 6 guests

Purchase Price

$31,119

Annual Revenue

Projected nightly rate is $187/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,592

Profit

Revenue

$31,119

Operating Expenses

$12,543

Operating Income

$18,576

Mortgage & Taxes

$9,984

Profit (Cash Flow)

$8,592

$40,416

Cash Investment

Down Payment

$29,600

Renos & Furnishing

$6,376

Closing Costs

$4,440

Total

$40,416

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.25%

Cap Rate

12.55%

Return on Investment

35.84%