BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Carrer Salvador Dalí, Lloret de Mar, CT, 17310

4 bed • 2 bath • 8 guests • €500,000

BNB

Calc

Annual Revenue

€103,363

Profit (Cash Flow)

€54,983

Cap Rate

16.3%

Annual Revenue

€103,363

AirDNA projects €491/night at 47% occupancy ($84,325). Airbtics projects €309/night at 66% occupancy ($74,419). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 79% occupancy rate, €358 rate per night.

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

Percentiles25%50%75%90%
Revenue€29,725€63,949€105,052€185,458
Occupancy47%69%79%92%
Nightly Rate€170€249€358€546

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Villa con piscina en Lloret de Mar

No image available

€61,392
€226
66%
421€183✅❌✅Y / Y⭐️ 5 (125)
Apartaments Ponent 4 habitacion-Duplex

No image available

€42,851
€156
73%
422€42✅❌❌N / N⭐️ 5 (22)
Villa.Sta.Cristina frente playa StaCristina AC/BBQ

No image available

€86,298
€536
44%
432€0✅❌❌Y / Y⭐️ 5 (48)
Apartment "Monterrey"

No image available

€95,061
€265
98%
423€0✅❌✅Y / Y⭐️ 0 (0)
Costa Brava Villa vue panoramique mer et piscine.

No image available

€54,464
€289
50%
432€199✅❌✅Y / Y⭐️ 5 (34)
SeaHomes Vacations - Villa La Casa Blue

No image available

€121,025
€332
99%
424€94✅❌✅Y / Y⭐️ 5 (148)
Villa Mare Nostrum, 12 pers., panoramisch zeezicht

No image available

€52,603
€221
58%
433€316✅❌❌Y / Y⭐️ 5 (6)
Ático Hotel Casa Mas

No image available

€19,861
€143
36%
42.52€94❌❌❌Y / N⭐️ 4 (4)
Apartamento en Lloret de Mar.

No image available

€28,096
€166
43%
422€52❌❌❌Y / N⭐️ 4 (10)
Toscana by Interhome

No image available

€73,261
€230
87%
431€0✅❌❌Y / Y⭐️ 5 (21)
Jover Appartment, Lloret de Mar

No image available

€91,191
€422
59%
421€0❌❌✅N / Y⭐️ 4.5 (33)
Villa Yaco

No image available

€37,775
€248
41%
42.52€105✅❌✅Y / Y⭐️ 4 (15)
FANTÁSTICO PISO NUEVO EN 1ª LÍNEA DE MAR

No image available

€51,041
€299
45%
431€184❌❌❌Y / Y⭐️ 4.5 (42)
V&V Lloret-Villa Elsa:luxurious house with 2 pools

No image available

€67,982
€287
61%
43.52€366✅❌❌Y / Y⭐️ 5 (12)
Can Compte

No image available

€22,954
€184
34%
422€178❌❌✅Y / Y⭐️ 4.5 (19)
Privatpool+Garten+Grillplatz+WIFI+9km to Lloret

No image available

€37,787
€136
73%
432€329✅❌✅Y / Y⭐️ 5 (23)
House with private pool very close to Lloret de Mar

No image available

€51,208
€207
66%
42.52€167✅❌✅Y / N⭐️ 5 (12)
Blue Apartment - Beach 10 PAX

No image available

€35,229
€204
47%
422€105❌❌✅Y / Y⭐️ 4.2 (24)
♥ CostaCabana - Villa Yara ♥ private pool & garden

No image available

€74,082
€270
75%
423€193✅❌✅Y / N⭐️ 4.5 (11)
Villa Amanda Lloret with prívate Pool, A/C & Wifi

No image available

€51,434
€299
47%
425€0✅❌✅Y / Y⭐️ 5 (51)
♥ CostaCabana - Casa Costa ♥ perfectly located

No image available

€130,983
€449
79%
423€188✅❌❌Y / N⭐️ 4.5 (17)
Fisherman's Corner house

No image available

€80,915
€542
40%
442€314✅✅✅Y / Y⭐️ 4.5 (35)
Apartamento Duplex

No image available

€38,643
€137
72%
42.514€148✅❌❌Y / Y⭐️ 4.5 (6)
Villa Secret Paradise, Costa Brava

No image available

€58,396
€206
77%
424€131✅❌✅Y / Y⭐️ 4.5 (47)
Blue by Interhome

No image available

€48,038
€164
80%
421€0✅❌❌Y / Y⭐️ 3.9 (6)
Sunset Lux House - ideal families, pool, Air-Con

No image available

€205,779
€602
92%
443€261✅❌✅Y / Y⭐️ 4.5 (11)
Green by Interhome

No image available

€60,658
€171
97%
421€0✅❌❌Y / Y⭐️ 3.9 (8)
Punta Marinera

No image available

€179,868
€1,260
39%
42.57€0✅❌❌Y / Y⭐️ 0 (0)
Flat Bohemia , for 5 persons, communal pool and ai

No image available

€35,453
€156
60%
421€157✅❌❌Y / Y⭐️ 4.5 (3)
★ CoastalVillas - Villa Bella Vista ★stunning view

No image available

€62,054
€205
78%
437€252✅❌❌Y / Y⭐️ 4.5 (4)
Villa Azul Costa Brava

No image available

€122,221
€428
78%
421€0✅❌✅N / N⭐️ 4 (6)
Apart+Pk with Gym and Pool

No image available

€31,457
€102
81%
42.55€125✅❌❌Y / N⭐️ 5 (6)
Host&Joy - Beach house with magnificent garden

No image available

€56,834
€349
42%
435€188❌❌❌Y / Y⭐️ 5 (10)
Gran Apartamento Lloret de Mar

No image available

€20,807
€118
48%
425€0✅❌✅Y / Y⭐️ 4.5 (7)
Platja by Interhome

No image available

€85,584
€251
93%
421€0❌❌❌Y / Y⭐️ 4.5 (3)
* CostaCabana - Villa Beyonce * Private pool

No image available

€167,860
€584
77%
423€242✅❌❌Y / N⭐️ 0 (2)
★ CoastalVillas - Villa Blanca ★ infinity pool

No image available

€203,466
€644
86%
437€250✅❌❌Y / Y⭐️ 4.5 (3)
Casa Monterrey, Lloret de Mar

No image available

€93,704
€337
76%
447€261✅✅❌Y / Y⭐️ 5 (23)
Amazing home in Blanes with house a mountain view

No image available

€33,612
€167
55%
421€0✅❌✅Y / N⭐️ 0 (1)
★ CoastalVillas - Villa Cristina ★spectacular view

No image available

€127,547
€390
88%
437€250✅❌❌Y / Y⭐️ 5 (13)

Return Metrics

44.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€54,982€109,965€164,947€219,930€274,912€549,825€1,649,476
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€399,999€399,999€399,999€399,999€399,999€399,999€399,999
Down Payment€100,000€100,000€100,000€100,000€100,000€100,000€100,000
Property Appreciation€15,000€30,450€46,363€62,754€79,637€171,958€713,631
Total Return€569,982€640,415€711,311€782,684€854,549€1,221,783€2,863,107

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

44.83%

Cap Rate

16.32%

Return on Investment

62.8%

property-location

Carrer Salvador Dalí Lloret de Mar, Catalunya, 17310

4 bed • 2 bath • 8 guests

233

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€54,983

€400,000

€7,646

€15,000

€0

Total Gain

€77,027

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service