BNBCalc Short Term Rental Cohost Analysis Plaza de la Encarnación, Sevilla, Spain

2 bed • 1 bath • 3 guests • €0

BNB

Calc

Owner income

€39,243

Per year

This Airbnb could earn an additional

€4,542

Per month vs a Long-Term Rental

Annual Revenue range

€51,688 - €79,861

Annual Revenue

€54,504

AirDNA projects €130/night at 85% occupancy ($40,360). Airbtics projects €180/night at 83% occupancy ($54,503). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 83% occupancy rate, €180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€36,427	€51,688	€74,020	€79,861
Occupancy	73%	83%	95%	96%
Nightly Rate	€135	€168	€210	€224

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
COMFORT & DESIGN in The heart of Sevilla 4P 2B 2WC	€41,036	€143	78%	2	2	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (267)
nice apartament center private cour	€27,021	€87	85%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4 (388)
BeHouse Cuna	€122,319	€401	83%	2	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (70)
City Center Penthouse, big terrace VFT/SE/00966	€32,387	€114	74%	2	1	1	€75	❌	❌	❌	Y / Y	⭐️ 5 (144)
Hostly Orfila B flat with private terrace Park Op	€30,580	€138	59%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (122)
Hostly OrfilaA2 private solarium 2b apt with fibre	€42,252	€161	70%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (67)
Apartamento a estrenar en Calle Alcázares	€31,971	€124	68%	2	1	1	€47	❌	❌	❌	Y / N	⭐️ 4.3 (22)
ISG Apartments: Cedaceros 1.2	€68,590	€195	95%	2	2	1	€50	✅	❌	❌	Y / Y	⭐️ 5 (133)
ISG Apartments: Cedaceros 0.1	€64,565	€184	95%	2	2	1	€50	✅	❌	❌	Y / Y	⭐️ 5 (24)
ISG Apartments: Cedaceros 0.2	€74,660	€210	96%	2	2	1	€50	✅	❌	❌	Y / Y	⭐️ 5 (16)
ISG Apartments: Cedaceros 0.4	€61,387	€183	90%	2	1	1	€50	✅	❌	❌	Y / Y	⭐️ 5 (44)
ISG Apartments: Cedaceros 1.1	€77,263	€223	94%	2	2	1	€50	✅	❌	❌	Y / Y	⭐️ 5 (42)
ISG Apartments: Cedaceros 1.4	€64,817	€183	96%	2	2	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (48)
ISG Apartments: Cedaceros 2.2	€62,174	€176	96%	2	2	1	€50	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
ISG Apartments: Cedaceros 2.4	€60,266	€178	91%	2	2	1	€50	✅	❌	❌	Y / Y	⭐️ 5 (46)
ISG Apartments: Cedaceros Familiar	€61,979	€171	98%	2	2	1	€50	✅	❌	❌	Y / Y	⭐️ 5 (26)
Apartamento SR Pozo Santo	€40,470	€118	93%	2	2	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (53)
Lujoso apartamento con piscina compartida 3	€69,238	€256	73%	2	1.5	2	€40	✅	❌	❌	Y / Y	⭐️ 0 (1)
Design apartment in the heart of the city	€84,488	€235	98%	2	2	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (160)
Penthouse! Center of Seville! 2 BR + 2 bath!	€49,767	€156	84%	2	2	1	€60	❌	❌	✅	Y / Y	⭐️ 5 (342)
Brand New Bright 2br Apartment, downtown Sevilla	€42,303	€136	83%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (293)
LUXURY APARTMENT HISTORIC CENTER	€36,019	€104	94%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (535)
Deluxe 1 Bedroom Apartment - Sevilla Centre	€73,732	€212	95%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Stunning Penthouse Private Terrace	€141,649	€538	72%	2	2	1	€0	✅	❌	❌	N / Y	⭐️ 5 (4)
Typical sevillian 2-bedroom unit downtown	€49,431	€160	81%	2	1	2	€85	❌	❌	❌	Y / Y	⭐️ 5 (49)
Tetuán 2º Izquierda	€36,953	€165	60%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Ohliving Parasol Botanic Garden 1	€75,887	€212	97%	2	2	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (151)
Hostly Sierpes -Campana 2 bd apartm-100 M-park opt	€30,683	€113	72%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (216)
Cervantes. 2 bedrooms, terrace & private pool	€77,467	€222	94%	2	2	1	€85	✅	❌	❌	Y / Y	⭐️ 5 (128)
Apartment Cerrajería in the center of Seville	€56,579	€182	84%	2	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (127)
HOSTLY SIERPES 2 Center- speed wifi-park opt-CLess	€38,741	€139	75%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (545)
Apartamento Los Azahares VFT/SE/03197	€34,037	€125	72%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (59)
Puente y Pellón centro Sevilla by TheGoodTourist	€28,037	€96	78%	2	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (44)
Penthouse Laraña I	€60,235	€219	75%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Penthouse Laraña II	€46,386	€219	58%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Sunny privateTERRACE. Cosy 2BR/2Bath Duplex.CENTRE	€45,361	€129	95%	2	2	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (375)
Ático Laraña III	€47,266	€187	69%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
Buen Suceso Apt. 2BR/AC/WIFI right in the center!	€57,217	€160	96%	2	2	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (400)
Apartamento en Casa Palacio Centro de Sevilla	€28,423	€94	82%	2	2	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (45)
Apartamento Las Setas	€43,171	€144	81%	2	2	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (164)

Plaza de la Encarnación Sevilla, Andalucía, 41003

2 bed • 1 bath • 3 guests

€54,504

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €130/night at 85% occupancy.Projected nightly rate is €180/night at 83% occupancy.

Occupancy Rate

Top 53% 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.

€55,420

Avg annual revenue

83%

Avg occupancy rate

€179

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

€25k

€65k

€100k

€145k

€10,901

Profit

Revenue

€54,504

Cleaning

€5,599

Cohost commission

€10,901

Owner payout

€39,243

€0

Cash Investment

Renos & Furnishing

€0

Total

€0