BNBCalc Short Term Rental Investment Analysis Carrer de Costa de Carbonell, 39, Lloret de Mar, Spain

1 bed • 1 bath • 4 guests • €169,000

BNB

Calc

Annual Revenue

€18,025

Profit (Cash Flow)

€4,595

Cap Rate

3.5%

Annual Revenue

€18,025

AirDNA projects €119/night at 42% occupancy ($18,318). Airbtics projects €77/night at 56% occupancy ($15,826). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, €78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,018	€13,988	€19,273	€33,293
Occupancy	48%	54%	63%	77%
Nightly Rate	€60	€65	€78	€114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartaments Ponent 1 habitación	€15,550	€62	63%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 4.5 (23)
Apartaments Ponent 1 habitacion	€12,033	€59	50%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (1)
Apartaments Ponent 1 habitacion-Duplex	€18,640	€104	46%	1	2	2	€41	✅	❌	❌	N / N	⭐️ 3.5 (8)
Apartaments Ponent 1 habitacion	€12,986	€64	50%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (2)
Apartaments Ponent 1 habitacion	€15,204	€71	54%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 4 (11)
Apartaments Ponent 1 habitacion	€20,036	€67	77%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (1)
Apartaments Ponent 1 habitacion	€12,059	€62	48%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (0)
Apartaments Ponent 1 habitacion	€12,889	€65	49%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 3.5 (6)
Apartaments Ponent 1 habitacion	€13,051	€60	54%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (0)
Apartaments Ponent 1 habitacion	€12,795	€60	53%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (1)
Fenals Sun	€17,319	€57	81%	1	1	3	€31	✅	❌	✅	Y / Y	⭐️ 4.5 (127)
Apartaments Ponent 1 habitacion	€16,449	€70	59%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (2)
Apartaments Ponent 1 habitacion	€10,863	€60	43%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (2)
Apartaments Ponent 1 habitacion	€12,042	€57	51%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 3.5 (3)
Apartaments Ponent 1 habitacion	€10,071	€61	43%	1	1	1	€41	✅	❌	❌	N / N	⭐️ 4.5 (7)
Apartaments Ponent 1 habitacion	€11,878	€59	49%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (2)
Apartaments Ponent 1 habitacion	€18,161	€75	62%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (1)
Apartaments Ponent 1 habitacion	€14,329	€66	54%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 5 (8)
Apartaments Ponent 1 habitacion	€11,892	€64	45%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 4.5 (4)
Apartaments Ponent 1 habitacion	€12,370	€70	43%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 4.5 (15)
Apartaments Ponent 1 habitacion	€12,212	€65	46%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 5 (4)
Apartaments Ponent 1 habitacion	€11,272	€62	44%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (0)
Apartamentos OlaMar (N2)	€12,973	€53	65%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (50)
Apartamentos OlaMar (N3)	€25,101	€113	60%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (36)
Apartaments Ponent 1 habitacion	€12,608	€59	52%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 4.5 (13)
Apartamentos OlaMar (N1)	€10,050	€53	48%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (49)
Apartaments Ponent 1 habitacion	€12,435	€57	54%	1	1	2	€41	✅	❌	❌	N / N	⭐️ 0 (1)
Grand Apartament Lloret	€23,004	€123	51%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Apartamentos OlaMar (N4)	€30,390	€126	65%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (27)
The heart of Lloret. В самом центре и с балконом	€23,152	€83	74%	1	1	6	€72	❌	❌	❌	Y / Y	⭐️ 5 (14)
Spacious apartament in Lloret de Mar	€14,917	€76	51%	1	1	3	€62	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Happy Holidays Lloret	€36,794	€155	63%	1	1	5	€46	❌	❌	✅	Y / Y	⭐️ 4.6 (7)
Happy Holidays Lloret	€45,237	€217	56%	1	1	5	€31	❌	❌	✅	Y / Y	⭐️ 4 (3)
Apartamento en Lloret de Mar	€15,272	€75	56%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (14)
jazz by Interhome	€25,687	€89	79%	1	1	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Вблизи к морю 700 метров и 300 метров автовокзал	€23,673	€77	83%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Central Apartment	€22,952	€61	98%	1	1	4	€102	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Pool and Beach Relax	€27,918	€101	75%	1	1	6	€31	✅	❌	❌	Y / Y	⭐️ 5 (10)
Apartament Nobel z basenem	€13,216	€67	54%	1	1	3	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (37)

Return Metrics

6.06% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,595	€9,190	€13,785	€18,380	€22,975	€45,951	€137,854
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€101,400	€101,400	€101,400	€101,400	€101,400	€101,400	€101,400
Down Payment	€67,600	€67,600	€67,600	€67,600	€67,600	€67,600	€67,600
Property Appreciation	€5,070	€10,292	€15,670	€21,210	€26,917	€58,121	€241,207
Total Return	€178,665	€188,482	€198,456	€208,591	€218,893	€273,073	€548,061

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.06%

Cap Rate

3.46%

Return on Investment

15.56%

39 Carrer de Costa de Carbonell Lloret de Mar, Catalunya, 17310

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

-€534

Annual Profit

3.5%

Cap Rate

6.1%

Cash on Cash

€18,025

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €119/night at 42% occupancy.Projected nightly rate is €77/night at 56% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€17,226

Avg annual revenue

56%

Avg occupancy rate

€78

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

€20k

€35k

€45k

€4,595

Profit

Revenue

€18,025

Operating Expenses

€12,162

Operating Income

€5,863

Mortgage & Taxes

€1,268

Profit (Cash Flow)

€4,595

€70,645

Cash Investment

Down Payment

€67,600

Renos & Furnishing

€3,045

Total

€70,645

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.06%

Cap Rate

3.46%

Return on Investment

15.56%