BNBCalc Short Term Rental Investment Analysis Carretera de Son Bou, , IB, 07730

2 bed • 1 bath • 4 guests • €222,500

BNB

Calc

Annual Revenue

€51,559

Profit (Cash Flow)

€33,988

Cap Rate

16.0%

Annual Revenue

€51,559

AirDNA projects €149/night at 54% occupancy ($29,351). Airbtics projects €132/night at 64% occupancy ($30,971). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, €162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,064	€29,451	€53,698	€91,007
Occupancy	43%	68%	87%	95%
Nightly Rate	€75	€115	€162	€255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento residencial en Calan Porter	€15,094	€54	69%	2	2	2	€82	✅	❌	❌	Y / N	⭐️ 4.5 (8)
girasoles, apartamento familiar en son bou	€16,958	€122	38%	2	2	4	€0	✅	❌	❌	Y / Y	⭐️ 4.9 (32)
Villa Finesse tipo 1	€37,069	€132	77%	2	3	3	€0	✅	❌	❌	Y / N	⭐️ 5 (2)
Apartamento en Playa de Son Bou	€18,132	€58	86%	2	1	2	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (322)
Apto eco friendly en la playa	€17,701	€75	53%	2	1	2	€93	✅	❌	❌	Y / Y	⭐️ 4.9 (27)
Apartamento recién reformado en Cala en Porter	€19,301	€66	76%	2	1	1	€62	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Luminoso apartamento con terraza y vista al mar	€49,045	€204	63%	2	1	3	€84	✅	❌	❌	Y / Y	⭐️ 4.7 (60)
Apartamentos Girasols Gardens Sup 2-f	€34,170	€275	34%	2	1	1	€0	✅	❌	❌	N / N	⭐️ 4 (20)
apartamento con piscina a 200 m de la playa	€15,068	€64	64%	2	2	5	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (21)
Canostra Menorca Alaior	€71,602	€209	93%	2	3	1	€180	❌	❌	❌	Y / Y	⭐️ 5 (6)
Romántico apartamento junto al mar	€60,117	€180	91%	2	1	3	€0	✅	❌	❌	Y / N	⭐️ 4.8 (34)
Acogedor apartamento en Menorca playa son bou	€20,283	€75	74%	2	1	6	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Rent apartment in menorca	€16,727	€65	70%	2	2	5	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Apartamento en Son Bou/ Terraza con vistas al mar	€26,816	€125	53%	2	1	4	€93	✅	❌	❌	Y / Y	⭐️ 4.6 (43)
Son Bou Apartamento Menorca/Islas Baleares	€20,993	€99	58%	2	1	3	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Girasoles 36 with pool & garden	€24,211	€125	53%	2	1	5	€0	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
Apartamento en Son Bou/ Planta baja con terraza	€24,650	€134	45%	2	1	4	€93	✅	❌	✅	Y / Y	⭐️ 4.4 (51)
Son Bou Gardens Sup	€11,983	€106	31%	2	1	1	€0	✅	❌	❌	N / N	⭐️ 0 (0)
Refugi Blau, design apartment, breathtaking sunset	€58,015	€244	65%	2	2	7	€104	✅	❌	❌	Y / Y	⭐️ 5 (10)
Precioso Apartamento 2 dormitorios Playa Son Bou	€38,436	€259	40%	2	1	6	€52	❌	❌	❌	Y / Y	⭐️ 5 (27)
zona 3 familiar recién reformado	€19,116	€77	68%	2	1	4	€0	✅	❌	❌	Y / Y	⭐️ 4.9 (37)
Apartamento Playa Son Bou, Familiar/Piscina/vistas	€42,026	€125	92%	2	1	4	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (112)
Appartamento Marianda - Son Bou	€33,650	€109	84%	2	1	7	€156	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Apartamento en planta Baja, Zona Son Bou Gardens	€27,662	€79	96%	2	1	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (66)
Apartamento en playa de Son Bou	€18,372	€65	76%	2	1	4	€52	✅	❌	❌	Y / Y	⭐️ 5 (18)
Cozy apartment in San Bou beach	€26,175	€85	81%	2	1	4	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Lovely 2 bedroom flat with pools & close to beach	€20,257	€60	91%	2	1	3	€26	✅	❌	✅	Y / Y	⭐️ 4.7 (136)
Precioso Apartamento en Menorca con Piscina	€39,356	€108	100%	2	1	4	€0	✅	❌	❌	Y / N	⭐️ 5 (14)
Apartamento con bonita piscina cerca de la playa	€24,246	€72	92%	2	2	5	€88	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Espacioso apto con piscina al lado de la playa	€21,247	€135	41%	2	1	2	€52	✅	❌	✅	Y / Y	⭐️ 5 (13)
Bonita casa pareada	€54,414	€156	95%	2	2	6	€156	✅	❌	❌	Y / Y	⭐️ 0 (4)
Can Nisho	€21,160	€135	37%	2	1	5	€78	✅	❌	❌	Y / Y	⭐️ 5 (3)
Villa Marismas Sombra	€83,984	€229	100%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Appartamento Melissa - Son Bou	€29,243	€92	86%	2	1	7	€156	✅	❌	❌	Y / Y	⭐️ 5 (4)
LUNA SON BOU Totalmente Reformado	€10,359	€64	44%	2	1	7	€31	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Amazing apartment sea view - Beach 10 min walking	€37,013	€106	95%	2	1	3	€98	✅	❌	❌	Y / Y	⭐️ 5 (35)

Return Metrics

61.04% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€33,988	€67,976	€101,964	€135,952	€169,940	€339,880	€1,019,641
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€177,999	€177,999	€177,999	€177,999	€177,999	€177,999	€177,999
Down Payment	€44,500	€44,500	€44,500	€44,500	€44,500	€44,500	€44,500
Property Appreciation	€6,675	€13,550	€20,631	€27,925	€35,438	€76,521	€317,565
Total Return	€263,163	€304,026	€345,095	€386,377	€427,878	€638,901	€1,559,707

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.04%

Cap Rate

16.02%

Return on Investment

78.66%

Carretera de Son Bou Illes Balears, 07730

2 bed • 1 bath • 4 guests

Purchase Price

274

Airbnb Investor Score

€23,790

Annual Profit

16.0%

Cap Rate

61.0%

Cash on Cash

€51,559

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €149/night at 54% occupancy.Projected nightly rate is €132/night at 64% occupancy.

Occupancy Rate

Top 28% 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.

€29,434

Avg annual revenue

64%

Avg occupancy rate

€132

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

€33,988

Profit

Revenue

€51,559

Operating Expenses

€15,902

Operating Income

€35,657

Mortgage & Taxes

€1,669

Profit (Cash Flow)

€33,988

€49,001

Cash Investment

Down Payment

€44,500

Renos & Furnishing

€4,501

Total

€49,001

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

61.04%

Cap Rate

16.02%

Return on Investment

78.66%