BNBCalc Short Term Rental Investment Analysis Partida Maryvilla, Calp, Spain

3 bed • 2.5 bath • 1 guests • €130,000

BNB

Calc

Annual Revenue

€34,166

Profit (Cash Flow)

€13,631

Cap Rate

15.8%

Annual Revenue

€34,166

AirDNA projects €177/night at 55% occupancy ($35,630). Airbtics projects €153/night at 61% occupancy ($34,166). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, €153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,227	€33,544	€46,047	€78,315
Occupancy	49%	60%	69%	92%
Nightly Rate	€122	€150	€177	€225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Montesol by Interhome	€34,170	€151	62%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Villa for rent in Calpe Arcadien for 6 pax with se	€35,794	€126	69%	3	2	1	€167	✅	❌	✅	Y / N	⭐️ 4.5 (20)
Townhouse with an impressive view of Calpe	€17,264	€81	46%	3	3	7	€100	✅	❌	❌	Y / Y	⭐️ 5 (19)
Altea, vistas,aire,piscina, lujo wifi	€15,640	€42	94%	3	2	1	€35	✅	❌	✅	Y / Y	⭐️ 4.5 (90)
Canuta Mar 14- two story holiday home villa in Calpe	€17,852	€102	48%	3	3	5	€0	✅	❌	✅	Y / Y	⭐️ 5 (4)
La Paz by Interhome	€51,150	€225	62%	3	2	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Villa Beliz - Calpe	€95,946	€384	65%	3	3	6	€151	✅	❌	❌	Y / Y	⭐️ 5 (5)
Villa con vistas panorámicas	€30,334	€176	45%	3	3	4	€119	✅	❌	❌	Y / N	⭐️ 4.9 (13)
Leon by Interhome	€55,992	€255	60%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Canuta Baja by Interhome	€33,229	€144	63%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Panoramic sea view villa with private pool	€39,600	€177	61%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (39)
Traum in der Sonne Spaniens (barrieref.& ren.2023)	€31,406	€147	58%	3	2	6	€150	✅	❌	✅	Y / Y	⭐️ 5 (34)
Superbe appartement 5 pièces indép. dans villa	€12,230	€89	32%	3	2	3	€44	✅	❌	✅	Y / N	⭐️ 5 (11)
Precioso apartamento con espectaculares vistas	€40,662	€106	100%	3	1	5	€50	✅	❌	✅	Y / Y	⭐️ 5 (3)
CostaBlancaDreams - Villa Solmar in Calpe	€45,716	€129	96%	3	2	1	€203	✅	❌	❌	Y / Y	⭐️ 5 (11)
Canuta Baja 2 by Interhome	€28,326	€131	59%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
At074 Villa Maria	€39,762	€194	56%	3	3	1	€0	✅	❌	✅	Y / N	⭐️ 4.5 (6)
VH Costa Blanca-Maryvilla	€26,149	€124	56%	3	3	1	€220	✅	❌	✅	Y / Y	⭐️ 0 (2)
Bungalow Candela - PlusHolidays	€28,671	€119	62%	3	1.5	1	€181	✅	❌	❌	Y / Y	⭐️ 5 (10)
Villa Puerto Blanco by Abahana Villas	€43,475	€162	72%	3	2	1	€194	✅	❌	✅	Y / Y	⭐️ 0 (0)
Maison avec vues spectaculaires - première ligne	€16,036	€86	48%	3	1.5	4	€85	✅	❌	❌	Y / Y	⭐️ 5 (9)
Casa Isabel para 8 Personas	€46,200	€225	56%	3	3.5	1	€0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Villa Orión en Calpe piscina y vistas al mar	€26,216	€153	46%	3	3.5	2	€40	✅	❌	❌	Y / Y	⭐️ 5 (47)
Maryvilla0306-Gran Vista-Wifi y Parking Gratis.	€39,796	€115	92%	3	1.5	1	€119	✅	❌	✅	Y / N	⭐️ 3.5 (4)
Villa Los Pitufos Calpe	€47,825	€189	69%	3	2	7	€368	✅	❌	❌	Y / N	⭐️ 5 (4)
Villa Sanlio - PlusHolidays	€26,583	€137	50%	3	2	1	€181	✅	❌	✅	Y / Y	⭐️ 4 (15)
Villa With Private Pool - Canuta0303	€60,121	€254	64%	3	2	7	€90	✅	❌	❌	Y / N	⭐️ 4.5 (9)
Villa Vue mer * Piscine et parking privés * 5 CLIM	€62,711	€195	87%	3	2	7	€59	✅	❌	✅	Y / Y	⭐️ 5 (7)
Casa Vistamar	€30,639	€164	48%	3	3	1	€179	✅	✅	✅	Y / Y	⭐️ 4.8 (12)
Apartamento 1 - 150m del mar con vista al mar	€12,603	€44	76%	3	1.5	5	€75	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Chalet con piscina privada y vistas al mar	€57,392	€150	100%	3	1.5	5	€90	✅	❌	✅	Y / Y	⭐️ 5 (13)
Maryvilla0831-Gran Vista-Wifi y Parking Gratis.	€31,600	€138	60%	3	2	1	€119	✅	❌	✅	Y / N	⭐️ 0 (2)
Las mejores vistas de Altea	€34,186	€181	51%	3	2	3	€50	✅	❌	❌	Y / Y	⭐️ 5 (6)
Villa with private pool and sea views - Mar62	€36,430	€154	63%	3	2	7	€90	✅	❌	❌	Y / N	⭐️ 4 (5)
Maryvilla0220-Wifi y Parking Gratis-Cerca Playa	€29,719	€135	55%	3	2	1	€120	✅	❌	❌	Y / N	⭐️ 0 (1)
Magnifico chale con vista al mar	€26,210	€105	68%	3	3	5	€0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Junio by Interhome	€24,668	€177	38%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
At077 Villa Anais	€21,422	€163	36%	3	2	1	€0	✅	❌	✅	Y / N	⭐️ 4 (1)
Casa Sueño para 6 Personas	€48,163	€171	77%	3	2	1	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (5)

Return Metrics

37.99% 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)	€13,630	€27,261	€40,892	€54,523	€68,154	€136,309	€408,927
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€103,999	€103,999	€103,999	€103,999	€103,999	€103,999	€103,999
Down Payment	€26,000	€26,000	€26,000	€26,000	€26,000	€26,000	€26,000
Property Appreciation	€3,900	€7,917	€12,054	€16,316	€20,705	€44,709	€185,544
Total Return	€147,530	€165,178	€182,947	€200,839	€218,860	€311,018	€724,471

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.99%

Cap Rate

15.81%

Return on Investment

53.96%

Partida Maryvilla Calpe, Comunidad Valenciana, 03710

3 bed • 2.5 bath • 1 guests

Purchase Price

210

Airbnb Investor Score

€13,630

Annual Profit

15.8%

Cap Rate

38.0%

Cash on Cash

€34,166

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €177/night at 55% occupancy.Projected nightly rate is €153/night at 61% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€35,440

Avg annual revenue

61%

Avg occupancy rate

€153

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

€40k

€65k

€95k

€13,631

Profit

Revenue

€34,166

Operating Expenses

€13,602

Operating Income

€20,564

Mortgage & Taxes

€6,933

Profit (Cash Flow)

€13,631

€35,877

Cash Investment

Down Payment

€26,000

Renos & Furnishing

€5,977

Closing Costs

€3,900

Total

€35,877

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.99%

Cap Rate

15.81%

Return on Investment

53.96%