BNBCalc Short Term Rental Investment Analysis Carr. de la Mata, Torrevieja, VC,

2 bed • 1 bath • 5 guests • $180,000

BNB

Calc

Annual Revenue

$17,999

Profit (Cash Flow)

-$10,163

Cap Rate

1.1%

Annual Revenue

$17,999

AirDNA projects $77/night at 64% occupancy ($17,999). Airbtics projects $111/night at 64% occupancy ($25,946). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 64% occupancy rate, $77 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,830	$22,951	$35,167	$45,471
Occupancy	55%	63%	76%	84%
Nightly Rate	$82	$97	$123	$143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
085 Chill & Bbq House - Alicante Holiday	$19,558	$88	59%	2	2	1	$92	❌	❌	❌	Y / Y	⭐️ 5 (2)
354 - Spectacular views over Playa La Mata	$51,636	$290	44%	2	3	5	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Molino's cozy beach apartment by Perfectly Rentals	$16,207	$83	52%	2	2	1	$66	✅	❌	❌	Y / N	⭐️ 4.8 (10)
ESPECTACULAR VISTAS AL MAR / AMAZING SEA VIEWS	$18,719	$138	36%	2	2	3	$54	❌	❌	❌	Y / N	⭐️ 4.8 (11)
Luxury Apartament 300m from the beach	$14,149	$123	30%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
La Mata Azul Beach 2	$38,629	$158	63%	2	2	4	$97	✅	✅	❌	Y / Y	⭐️ 4 (1)
Bungalow on the first line of La Mata beach	$26,382	$88	80%	2	2	3	$75	❌	❌	✅	Y / Y	⭐️ 3.6 (3)
AzulBeach2	$24,443	$94	70%	2	2	5	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
AzulBeach 2 with sea view	$21,252	$101	57%	2	2	5	$75	✅	✅	❌	Y / N	⭐️ 4.9 (20)
Maya's Bungalow Apartment	$15,830	$57	74%	2	2	3	$65	✅	❌	❌	Y / N	⭐️ 4 (6)
luxuryNEWaptVERONICAbyBEACHsmart	$9,664	$62	41%	2	2	7	$54	❌	❌	❌	Y / Y	⭐️ 4.3 (65)
NEWwifiBELLAsmartTVonTHEbeach	$13,489	$56	64%	2	2	7	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Blue Heaven Lovely 2-bedroom rental unit with pool	$20,298	$91	58%	2	2	2	$81	✅	❌	❌	Y / Y	⭐️ 5 (5)
Townhous, 150 meters from the beach	$27,390	$100	73%	2	2	4	$78	✅	✅	❌	Y / Y	⭐️ 4.5 (84)
Amazing home in Torrevieja with 2 Bedrooms and	$83,448	$400	57%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 3 (1)
Azul Beach by Perfectly Rentals	$36,517	$124	79%	2	1	1	$66	✅	✅	❌	Y / Y	⭐️ 4.7 (10)
100m to La Mata beach WIFI Aircon Pool	$25,581	$86	81%	2	2	2	$54	✅	❌	❌	Y / N	⭐️ 5 (3)
101 Cozy Beach - Alicante Holiday	$16,629	$64	66%	2	1	1	$97	❌	❌	❌	Y / N	⭐️ 4.4 (5)
La Mata apart	$16,085	$74	55%	2	2	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (3)
La Mata Torrevieja apartamento Primera línea playa	$22,191	$77	76%	2	1	5	$87	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
074 Tropical Paradise	$22,660	$66	88%	2	1	1	$97	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Nice Apartment with sea view - 200m from the beach	$50,736	$143	95%	2	2	3	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Amazing ground floor apartment 200m tо the bеаch	$30,335	$134	59%	2	1	7	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (23)
Amazing top floor apartment 200m from the beach	$41,207	$134	83%	2	2	7	$86	✅	✅	❌	Y / Y	⭐️ 4.7 (24)
Townhouse with great sea views and beach nearby	$26,399	$120	53%	2	2	5	$108	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Front sea view, 2 bedrooms apartment, La Mata	$19,182	$81	64%	2	1	7	$43	❌	❌	❌	Y / Y	⭐️ 4 (3)
Azul Beach La Mata Apartament	$27,224	$85	87%	2	1	2	$43	✅	✅	❌	Y / N	⭐️ 4.9 (19)
Fabulous see view apartment	$14,082	$67	55%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Vacaciones con vistas al mar	$21,576	$114	50%	2	1	5	$65	✅	❌	✅	Y / N	⭐️ 5 (6)
La Mata Azul Beach Beach Apartment Pool Jacuzzi	$29,167	$120	65%	2	2	7	$97	✅	✅	✅	Y / Y	⭐️ 5 (19)
Modern apartment with garden	$31,548	$112	74%	2	1	4	$108	✅	✅	❌	Y / Y	⭐️ 4.7 (15)
Impresionante piso de planta baja cerca al mar!	$36,440	$134	72%	2	1	7	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
Villa-Capricho Playa - Zeus	$47,186	$143	87%	2	1	4	$135	✅	❌	❌	Y / Y	⭐️ 4.6 (44)
Słoneczny apartament dla 4 osób w La Mata	$29,317	$91	84%	2	1	3	$86	✅	❌	❌	Y / Y	⭐️ 5 (17)
La Mata´s Beach House by Perfectly Rentals	$22,101	$107	56%	2	1	1	$66	❌	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful Apartment LaMata/Torrevieja, SEA VIEW!	$17,581	$104	43%	2	2	3	$65	✅	❌	✅	Y / Y	⭐️ 5 (1)
Holiday with a Sea View!	$24,704	$106	63%	2	2	1	$54	✅	❌	✅	Y / N	⭐️ 5 (2)
071 Molino Blanco Beach	$16,178	$61	63%	2	1	1	$92	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Fantastic La Mata, pool &sea view, rooftop, aircon	$28,058	$90	81%	2	2	1	$86	✅	✅	❌	Y / Y	⭐️ 4.7 (14)
088 Catherine Magic Apartment - Alicante Holiday	$14,934	$85	48%	2	2	1	$108	✅	❌	❌	Y / Y	⭐️ 4.7 (6)

Return Metrics

-21.32% 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)	-$10,162	-$20,325	-$30,488	-$40,651	-$50,814	-$101,629	-$304,887
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000
Down Payment	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$175,237	$170,636	$166,202	$161,939	$157,854	$140,275	$132,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.32%

Cap Rate

1.09%

Return on Investment

-6.28%

Carr. de la Mata Torrevieja, Comunidad Valenciana

2 bed • 1 bath • 5 guests

Purchase Price

$17,999

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $77/night at 64% occupancy.Projected nightly rate is $111/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

$26,717

Avg annual revenue

64%

Avg occupancy rate

$111

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

$35k

$60k

$85k

-$10,163

Profit

Revenue

$17,999

Operating Expenses

$16,020

Operating Income

$1,979

Mortgage & Taxes

$12,142

Profit (Cash Flow)

-$10,163

$47,650

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$6,250

Closing Costs

$5,400

Total

$47,650

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.32%

Cap Rate

1.09%

Return on Investment

-6.28%