Carrer Salvador Dalí Lloret de Mar, Catalunya, 17310
4 bed • 2 bath • 8 guests
Airbnb Investor Score
€54,982
Annual Profit
16.3%
Cap Rate
44.8%
Cash on Cash
€103,363
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €491/night at 47% occupancy ($84,325.94). Airbtics projects €309/night at 66% occupancy ($74,419).
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
€74,986
Avg annual revenue
66%
Avg occupancy rate
€309
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€20k
€80k
€140k
€205k
Sign up to see the data on 40 all comparables
€54,983
Profit
Revenue
€103,363
Operating Expenses
€21,715
Operating Income
€81,648
Mortgage & Taxes
€26,666
Profit (Cash Flow)
€54,983
€122,646
Cash Investment
Down Payment
€100,000
Renos & Furnishing
€7,646
Closing Costs
€15,000
Total
€122,646
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
44.83%
Cap Rate
16.32%