BNBCalc Short Term Rental Cohost Analysis Urbanización Brisas II, Manilva, Málaga, Spain

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Owner income

€31,517

Per year

This Airbnb could earn an additional

€3,648

Per month vs a Long-Term Rental

Annual Revenue range

€32,742 - €68,162

Annual Revenue

€43,773

AirDNA projects €136/night at 55% occupancy ($27,419). Airbtics projects €151/night at 62% occupancy ($34,151). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, €164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,356	€32,742	€46,993	€68,162
Occupancy	55%	60%	73%	79%
Nightly Rate	€113	€144	€164	€220

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 BR Duplex ,Beach,Pool, Free WiFi, Views,Golf.	€25,805	€125	54%	3	4	3	€42	✅	❌	❌	Y / Y	⭐️ 5 (3)
2. Magical penthouse Duquesa, Manilva & Andalusia	€39,224	€220	48%	3	2	1	€164	❌	❌	❌	Y / Y	⭐️ 5 (4)
Duquesa Village 10.38.21	€32,458	€156	57%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (8)
Marina del Castillo 321	€44,653	€158	77%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 0 (1)
Jardines de la Duquesa 26	€37,904	€167	62%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Marina Duquesa 1031	€50,080	€224	61%	3	2.5	1	€0	✅	❌	❌	Y / N	⭐️ 0 (1)
Coto Real Khios 102	€33,433	€157	58%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 5 (13)
La Dorada 2257	€42,554	€136	78%	3	2	1	€144	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Primera Línea 3 Habitaciones. Vacaciones Perfectas	€24,523	€75	86%	3	2	2	€113	✅	❌	❌	Y / Y	⭐️ 5 (42)
SEA & CASTILLO VIEW	€36,241	€174	57%	3	2	5	€0	✅	❌	✅	Y / N	⭐️ 0 (2)
Fuentes Duquesa B.3.6	€32,699	€115	78%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Villas del Golf 23	€28,646	€157	50%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4 (5)
Marina Duquesa 953 apartment front line beach	€43,348	€135	88%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Lovely apartment in Manilva with kitchen	€32,856	€163	55%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 5 (1)
Villa Rosa , luxury private large Villa to rent	€45,527	€173	72%	3	3	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (16)
Duquesa Fairways	€18,756	€87	59%	3	3	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Marina Duquesa 529	€45,192	€160	77%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (3)
9. Penthouse amazing sea views, close to golf	€34,851	€164	58%	3	2	1	€163	✅	❌	❌	Y / Y	⭐️ 5 (4)
Superb 3 bed 3 bath end villa with pool	€24,076	€105	62%	3	3.5	4	€104	✅	❌	❌	Y / Y	⭐️ 5 (8)
Coto Real 2311 Sea View	€28,238	€93	69%	3	2	1	€155	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Apartamento MP10. Junto a la playa. 3dormitorios	€19,227	€164	32%	3	2	2	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Centro , playa de Sabinillas , Manilva.	€21,121	€61	91%	3	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (120)
Apartamentos Sabinillas	€20,133	€126	43%	3	2	3	€93	✅	❌	✅	Y / Y	⭐️ 5 (4)
Apartamento La Noria Playa	€26,054	€108	66%	3	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Marina Duquesa 435	€36,156	€143	69%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 0 (1)
Marina Duquesa 904	€40,018	€138	79%	3	2.5	1	€0	✅	❌	❌	Y / N	⭐️ 5 (12)
Costa del Sol coastal town, San Luis de Sabinillas	€17,359	€64	50%	3	2	4	€205	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Piso a 200 metros de playa	€30,854	€88	96%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Coto Real Kea 431	€45,779	€223	56%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Marina Duquesa 231	€28,436	€141	55%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (19)
Duquesa spectacular sea views close to port/beach	€26,550	€145	50%	3	2	7	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Los Granados 2212	€45,814	€158	79%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Duquesa Fairways 2247	€25,249	€95	60%	3	2	1	€156	✅	❌	❌	Y / Y	⭐️ 3.5 (6)
Marina de la Duquesa 10	€28,981	€134	57%	3	2.5	3	€207	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Marina Duquesa 2411 Penthouse	€39,209	€136	71%	3	2	1	€144	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Los Granados 2222	€44,995	€220	56%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 0 (1)
licht en luxe appartement Costa de Sol	€41,460	€174	65%	3	2	5	€88	✅	❌	✅	Y / Y	⭐️ 5 (4)
La Almadraba 222	€45,135	€181	68%	3	3	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (3)

Urbanización Brisas II Andalucía, 29692

3 bed • 2 bath • 6 guests

€43,773

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €136/night at 55% occupancy.Projected nightly rate is €151/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€33,678

Avg annual revenue

62%

Avg occupancy rate

€151

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

€40k

€55k

€8,755

Profit

Revenue

€43,773

Cleaning

€4,785

Cohost commission

€8,755

Owner payout

€31,517

€0

Cash Investment

Renos & Furnishing

€0

Total

€0