BNBCalc Short Term Rental Investment Analysis Ctra. Alaró, Lloseta, IB, 07360

4 bed • 2 bath • 12 guests • $1,000,000

BNB

Calc

Annual Revenue

$128,785

Profit (Cash Flow)

$50,631

Cap Rate

10.4%

Annual Revenue

$128,785

AirDNA projects $373/night at 70% occupancy ($95,365). Airbtics projects $374/night at 70% occupancy ($95,620). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $410 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,443	$86,107	$131,343	$266,703
Occupancy	59%	75%	86%	93%
Nightly Rate	$232	$310	$410	$771

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bonita casa estilo rústico Mallorquin	$119,608	$408	80%	4	4	6	$54	✅	❌	❌	Y / Y	⭐️ 4.9 (90)
Es Rasquell	$173,296	$1,100	41%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Casa Eva. Lovely rustic style house in Mancor.	$79,554	$247	88%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (12)
Villa El Olivo	$48,051	$169	77%	4	3	5	$194	✅	❌	❌	Y / Y	⭐️ 5 (3)
Villa with pool Ses Quelites	$113,113	$349	88%	4	4	4	$129	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Finca Alegre - Ideal Property Mallorca	$82,570	$282	80%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
Finca Ca Na Sota: Nice finca with garden and pool	$44,687	$160	74%	4	3	1	$253	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
Santa Llucia by Interhome	$99,940	$333	82%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 3 (2)
CAN BODEGUITA · Casa con piscina privada y bbq	$49,260	$154	86%	4	3	7	$129	✅	❌	❌	Y / Y	⭐️ 4.8 (142)
Elegant 4 bedroom villa in Mancor de la Vall	$86,560	$275	86%	4	3	1	$172	✅	❌	❌	Y / Y	⭐️ 4 (1)
FINCA RUSTICA DELUXE	$53,944	$242	60%	4	4	4	$162	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
Beautiful Villa in Mancor with pool & acc 8 people	$81,867	$233	96%	4	3	7	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Villa Can Antich	$92,013	$838	30%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
La Font by Interhome	$102,455	$301	93%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Can Pasos - Finca with pool in Biniamar.	$36,292	$148	67%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (21)
Finca Alegre, holiday house with pool, Lloseta	$60,229	$242	68%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
La Font, Holiday house in Mancor de La Vall, Mallorca	$82,497	$230	98%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (1)
Majorca Villa with pool, wifi, AC	$87,108	$280	85%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Ca'n Just ETV 6731 villa privada para familias	$50,529	$177	78%	4	3	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Son Pelay Style and Tradition	$97,060	$304	87%	4	3	3	$108	✅	❌	❌	Y / Y	⭐️ 5 (80)
Cosy house center of Mallorca ET/3349	$32,426	$88	100%	4	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (180)
Town villa with garden&heated pool	$152,437	$554	75%	4	4	7	$302	✅	❌	❌	Y / Y	⭐️ 4.7 (19)
Preciosa casa de campo (Finca Ca'n Gisca)	$122,172	$324	96%	4	5	10	$215	✅	❌	✅	Y / Y	⭐️ 4.8 (35)
Villa Ses Rentadores	$128,540	$878	40%	4	5	5	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Encantadora casa mallorquina ideal para descansar	$129,423	$520	67%	4	4	5	$318	✅	❌	✅	Y / Y	⭐️ 4.6 (6)
Luxurious country house for 8 people	$147,150	$935	43%	4	5	4	$0	✅	✅	❌	Y / Y	⭐️ 4 (1)
LUXURY VILLA PORTAL DE TRAMUNTANA	$153,302	$764	53%	4	5	3	$162	✅	✅	✅	Y / Y	⭐️ 5 (5)
VILLA MARQUE - (Finca ventana Azules)	$59,108	$209	75%	4	4	4	$325	✅	❌	❌	Y / Y	⭐️ 4.8 (66)
Disfruta de la tranquilidad y privacidad	$59,814	$296	55%	4	3	5	$86	✅	❌	✅	Y / Y	⭐️ 5 (6)
Villa Son Tugores	$94,886	$390	65%	4	3	1	$206	✅	❌	❌	Y / N	⭐️ 0 (1)
Can Cama Rotja	$109,174	$442	64%	4	4	1	$194	❌	❌	❌	Y / Y	⭐️ 3 (3)
Son Trobat by Interhome	$53,685	$193	76%	4	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (54)
Villa Sa tanca llarga	$75,630	$369	56%	4	4	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Finca Alegre-Rural House with pool in LLoseta	$74,255	$317	64%	4	3	5	$195	✅	✅	✅	Y / Y	⭐️ 4.7 (3)
Finca Ca Na Sota	$105,398	$331	87%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Es Putxet - Ideal Property Mallorca	$81,399	$556	40%	4	4	1	$404	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Sa Sort - Ideal Property Mallorca	$61,286	$197	85%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (29)
Gual, house with private garden and swimming pool	$113,210	$418	74%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

21.28% 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)	$50,630	$101,261	$151,892	$202,523	$253,154	$506,308	$1,518,924
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,080,630	$1,162,161	$1,244,619	$1,328,032	$1,412,428	$1,850,224	$3,946,186

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.28%

Cap Rate

10.39%

Return on Investment

39.81%

Ctra. Alaró Lloseta, Illes Balears, 07360

4 bed • 2 bath • 12 guests

Purchase Price

117

Airbnb Investor Score

$50,630

Annual Profit

10.4%

Cap Rate

21.3%

Cash on Cash

$128,785

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $373/night at 70% occupancy.Projected nightly rate is $374/night at 70% 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.

$86,598

Avg annual revenue

70%

Avg occupancy rate

$374

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

$30k

$80k

$125k

$175k

$50,631

Profit

Revenue

$128,785

Operating Expenses

$24,822

Operating Income

$103,963

Mortgage & Taxes

$53,332

Profit (Cash Flow)

$50,631

$237,876

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$7,876

Closing Costs

$30,000

Total

$237,876

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.28%

Cap Rate

10.39%

Return on Investment

39.81%