BNBCalc Short Term Rental Investment Analysis Carretera Playa de Inglés, Playa de la Calera, Spain

2 bed • 1 bath • 5 guests • €250,000

BNB

Calc

Annual Revenue

€25,062

Profit (Cash Flow)

-€895

Cap Rate

5.0%

Annual Revenue

€25,062

AirDNA projects €78/night at 79% occupancy ($22,444). Airbtics projects €88/night at 78% occupancy ($25,061). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, €88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,141	€23,787	€34,784	€43,251
Occupancy	69%	80%	88%	95%
Nightly Rate	€68	€81	€106	€121

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Arjuna	€39,307	€111	96%	2	2	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (34)
Playa Maria Apartment 43 (Puerta al Cielo)	€39,823	€104	100%	2	2	3	€70	❌	❌	❌	Y / Y	⭐️ 0 (1)
La Pardela 2, ideal familias	€24,340	€74	87%	2	1	7	€40	❌	❌	❌	N / Y	⭐️ 5 (49)
El Geco - Directly at the beach of La Playa	€19,437	€56	91%	2	1	6	€44	❌	❌	❌	Y / Y	⭐️ 5 (35)
Spacious Duplex by the sea with two bedrooms	€30,086	€106	77%	2	2	5	€50	❌	❌	❌	N / Y	⭐️ 5 (19)
Modernes und ruhig gelegenes Ferienhaus	€22,966	€81	77%	2	1	7	€80	❌	❌	❌	Y / N	⭐️ 4.5 (9)
EL Guanche 1B, luxury apartament	€35,546	€112	84%	2	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (19)
Villa Aurora Apartamento de 2 habitaciones grandes	€33,350	€111	82%	2	1	5	€0	✅	❌	✅	Y / N	⭐️ 5 (16)
Playa Maria Apartment 14 (Vista del Valle)	€38,904	€100	100%	2	1	3	€69	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casa Maria y Mar	€38,035	€161	61%	2	2	3	€81	❌	❌	❌	Y / Y	⭐️ 5 (26)
EL Guanche 1A, luxury apartament.	€35,920	€109	88%	2	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (37)
casa la vida loca 007	€17,436	€72	64%	2	1	5	€60	❌	❌	❌	N / N	⭐️ 5 (30)
Nuevo apartamento en la playa	€22,677	€75	80%	2	2	5	€69	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
La Pardela 1, ideal familias.	€25,764	€81	85%	2	1	5	€40	❌	❌	❌	N / Y	⭐️ 5 (34)
Casa Roja La Calera	€18,070	€57	86%	2	1	4	€0	❌	❌	❌	N / Y	⭐️ 5 (44)
Penthouse mit grossem Aussenbereich Valle Gran Rey	€26,956	€100	72%	2	1	5	€65	❌	❌	❌	Y / Y	⭐️ 5 (104)
Amplio Apartamento 2 Habitaciones Alayna´s Homes A	€18,778	€63	81%	2	1	7	€35	❌	❌	❌	Y / Y	⭐️ 5 (26)
House in the center of La Playa Casa las Dunas	€21,105	€122	47%	2	1	5	€40	❌	❌	✅	Y / Y	⭐️ 5 (3)
Finca Gerardo Miraflor	€15,543	€84	50%	2	1	3	€60	❌	❌	❌	Y / N	⭐️ 0 (1)
Cottage with unobstructed sea view	€25,886	€80	88%	2	2	4	€69	❌	❌	❌	Y / Y	⭐️ 5 (57)
Bonito Apartamento 2 Habitaciones Alayna´s Homes B	€18,428	€64	78%	2	1	7	€35	❌	❌	❌	Y / Y	⭐️ 5 (22)
Casa familiar céntrica. Vivienda n1	€13,449	€57	64%	2	1.5	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)
2 Bedroom Apartment with Terrace & great view	€22,724	€77	80%	2	1	7	€40	❌	❌	❌	N / Y	⭐️ 5 (8)
Spacious flat in the center of La Playa	€32,854	€121	74%	2	1	5	€50	❌	❌	✅	Y / Y	⭐️ 0 (0)
Finca Gerardo Miramar	€19,676	€80	67%	2	1	3	€60	❌	❌	❌	Y / N	⭐️ 0 (2)
Natursteinhäuschen unter Palmen Casa Avocado	€24,948	€69	99%	2	2	4	€59	❌	❌	❌	Y / Y	⭐️ 5 (70)
Casa Verde ein Häuschen mit viel Naturstein	€22,202	€67	90%	2	1	4	€59	❌	❌	❌	Y / Y	⭐️ 5 (57)
EL Guanche Ático, luxury apartament.	€47,851	€135	95%	2	1	5	€69	❌	❌	❌	Y / Y	⭐️ 5 (25)
Das Nest	€16,186	€68	65%	2	1	5	€31	❌	❌	❌	Y / N	⭐️ 4.5 (34)
Precioso alojamiento en valle gran rey, pacucos3	€19,619	€59	89%	2	1	3	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
El Molino Azul 4A	€30,667	€89	94%	2	1	5	€47	❌	❌	❌	N / N	⭐️ 4.2 (4)
Beach apartment La Playa	€12,201	€74	45%	2	1	5	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Yuremar La Puntilla Atico	€37,739	€121	85%	2	1	7	€0	❌	❌	❌	N / N	⭐️ 0 (0)
The sunset House	€20,346	€81	69%	2	1.5	7	€40	❌	❌	❌	Y / Y	⭐️ 5 (137)
Casa Estela pura tranquilidad	€13,258	€85	41%	2	1	3	€40	❌	❌	❌	Y / Y	⭐️ 0 (1)
3-Zi-WOHNUNG mit Meersicht,GOMERA,Valle Gran Rey	€18,742	€65	79%	2	1	7	€60	❌	❌	❌	Y / N	⭐️ 4.6 (51)
Villa Aurora Apartamento de 2 habitaciones	€29,078	€102	78%	2	1	5	€0	✅	❌	✅	Y / N	⭐️ 5 (11)
Apartment with 2 bedrooms with big garden terrace	€25,271	€87	79%	2	1	7	€40	❌	❌	❌	N / Y	⭐️ 5 (11)
CASA GIL 1 en Valle Gran Rey	€37,412	€123	83%	2	1.5	7	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Casa Sara	€17,827	€68	70%	2	1	5	€50	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

-1.44% 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)	-€895	-€1,790	-€2,686	-€3,581	-€4,477	-€8,954	-€26,862
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€256,604	€263,434	€270,495	€277,795	€285,341	€327,024	€579,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.44%

Cap Rate

4.97%

Return on Investment

16.37%

Carretera Playa de Inglés Playa de la Calera, Canarias, 38870

2 bed • 1 bath • 5 guests

Purchase Price

Airbnb Investor Score

-€895

Annual Profit

5.0%

Cap Rate

-1.4%

Cash on Cash

€25,062

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €78/night at 79% occupancy.Projected nightly rate is €88/night at 78% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€25,760

Avg annual revenue

78%

Avg occupancy rate

€88

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

€25k

€35k

€50k

-€895

Profit

Revenue

€25,062

Operating Expenses

€12,624

Operating Income

€12,438

Mortgage & Taxes

€13,333

Profit (Cash Flow)

-€895

€61,841

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€4,341

Closing Costs

€7,500

Total

€61,841

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.44%

Cap Rate

4.97%

Return on Investment

16.37%