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

1 bed • 1 bath • 1 guests • $110,000

BNB

Calc

Annual Revenue

$14,654

Profit (Cash Flow)

-$3,481

Cap Rate

2.2%

Annual Revenue

$14,654

AirDNA projects $75/night at 50% occupancy ($13,696). Airbtics projects $68/night at 59% occupancy ($14,653). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $68 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,012	$14,235	$21,877	$33,563
Occupancy	47%	58%	71%	84%
Nightly Rate	$50	$64	$78	$101

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Precioso apartameto con maravillosas vistas al mar	$14,659	$66	58%	1	1	4	$59	❌	❌	❌	Y / Y	⭐️ 5 (20)
041 Mar View Terrace - Alicante Holiday	$12,600	$55	59%	1	1	1	$81	❌	❌	❌	Y / Y	⭐️ 4 (4)
Torrevieja, La Mata, Costa Blanca, Vitamin Sea	$24,143	$82	79%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (53)
Apartament z widokiem na morze 250m od plażyLaMata	$12,963	$42	81%	1	1	4	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Parquemar 3 - apartment with splendor seaview	$16,523	$126	30%	1	1	5	$65	✅	❌	❌	Y / N	⭐️ 0 (2)
Ocean View Apartment Walking Distance to the Beach	$14,006	$77	39%	1	1	5	$81	✅	✅	❌	Y / N	⭐️ 4.5 (19)
Vista al Mar with Parking Space	$34,361	$110	84%	1	1	4	$92	✅	❌	❌	Y / Y	⭐️ 5 (12)
Frontline Beach Apartment Miramar 8, Cabo Cervera	$16,945	$64	71%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Sea View Apartment	$11,537	$40	77%	1	1.5	6	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
TROPICAL Playa Sea View 400m to The Beach La Mata	$15,887	$74	50%	1	1	3	$74	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Grace	$13,021	$58	49%	1	1	5	$108	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cozy 1 bedroom on the Sea, Costa Blanca	$6,488	$41	41%	1	1	2	$38	❌	❌	❌	Y / N	⭐️ 5 (45)
Chillout Costa Blanca	$10,277	$54	52%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
La Mata Parque Mar	$9,723	$41	60%	1	1	3	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
115 Mar Views - Alicante Holiday	$14,770	$64	60%	1	1	1	$81	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Fantastic Seaview Miramar3	$14,197	$81	44%	1	1	2	$54	✅	❌	❌	Y / Y	⭐️ 0 (2)
Apartamento Costa Blanca	$19,296	$61	84%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Apartament Estrella w Torrevieja	$14,496	$66	55%	1	1	4	$75	✅	❌	✅	Y / Y	⭐️ 5 (3)
Casa Kristina Delightful One Bedroom Bungalow	$8,938	$51	38%	1	1	4	$48	✅	❌	✅	Y / N	⭐️ 5 (8)
Torreblanca resident apartman	$10,725	$43	64%	1	1	1	$32	✅	❌	✅	Y / Y	⭐️ 4 (26)
Sunny Flat, private terrace close to the beach!	$15,340	$90	46%	1	1	4	$70	✅	❌	❌	Y / Y	⭐️ 4 (9)
Apartamento Torrenueva Playa de La Mata	$8,937	$50	48%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (9)
Panorama Luxury	$25,724	$96	71%	1	2.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (9)
Torre la Mata tower and sea view 600 m. beach	$21,080	$64	88%	1	1	3	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (67)
Superb accommodation on La Mata beach	$17,864	$48	100%	1	1	3	$54	✅	❌	❌	Y / Y	⭐️ 5 (23)
SEA VIEW Torre Lomas La Mata Torrevieja studio	$9,595	$33	69%	1	1	2	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (37)
044 Torrejon Pool - Alicante Holiday	$12,387	$59	56%	1	1	1	$81	✅	❌	❌	Y / Y	⭐️ 5 (3)
Your Paradise with Water Park Included. Dive in	$21,016	$66	87%	1	1	4	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
Urokliwy Apartament w La Mata	$9,358	$42	39%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Peaceful residence near the beach	$17,848	$78	59%	1	1	2	$64	✅	❌	❌	Y / Y	⭐️ 5 (17)
Apto primera línea playa La Mata Torrevieja 1	$22,395	$111	53%	1	1	2	$65	❌	❌	✅	Y / N	⭐️ 0 (0)
Galaxy Luxury	$14,880	$72	52%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 0 (1)
Miramar magic Sea View	$41,524	$132	85%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
La Mata 1 Bed Apt with sea views	$12,260	$50	67%	1	1	4	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Pärlan vid poolen	$14,860	$70	58%	1	1	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
La Casa Nuestra	$17,449	$64	68%	1	1	5	$87	✅	❌	❌	Y / Y	⭐️ 5 (9)
001 Apartamento con vista al mar Cabomar	$21,016	$87	66%	1	1	3	$83	✅	❌	✅	Y / Y	⭐️ 5 (15)
Light bungalow in two steps from the beach	$11,354	$56	45%	1	1	3	$54	✅	❌	✅	Y / Y	⭐️ 4 (5)

Return Metrics

-12.21% 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)	-$3,480	-$6,961	-$10,442	-$13,923	-$17,404	-$34,808	-$104,424
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$87,999	$87,999	$87,999	$87,999	$87,999	$87,999	$87,999
Down Payment	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000
Property Appreciation	$3,300	$6,699	$10,199	$13,805	$17,520	$37,830	$156,998
Total Return	$109,819	$109,737	$109,757	$109,882	$110,116	$113,022	$162,574

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.21%

Cap Rate

2.16%

Return on Investment

4.8%

Carr. de la Mata Torrevieja, Comunidad Valenciana

1 bed • 1 bath • 1 guests

Purchase Price

-47

Airbnb Investor Score

-$3,480

Annual Profit

2.2%

Cap Rate

-12.2%

Cash on Cash

$14,654

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $75/night at 50% occupancy.Projected nightly rate is $68/night at 59% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$15,824

Avg annual revenue

59%

Avg occupancy rate

$68

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

$5k

$20k

$30k

$45k

-$3,481

Profit

Revenue

$14,654

Operating Expenses

$12,268

Operating Income

$2,386

Mortgage & Taxes

$5,867

Profit (Cash Flow)

-$3,481

$28,488

Cash Investment

Down Payment

$22,000

Renos & Furnishing

$3,188

Closing Costs

$3,300

Total

$28,488

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.21%

Cap Rate

2.16%

Return on Investment

4.8%