BNBCalc Short Term Rental Investment Analysis Urbanizacion Cerros del Lago 1, Istán, Spain

3 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Annual Revenue

$54,144

Profit (Cash Flow)

$33,032

Cap Rate

6.3%

Annual Revenue

$54,144

AirDNA projects $172/night at 60% occupancy ($37,693). Airbtics projects $218/night at 68% occupancy ($54,143). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,716	$56,056	$85,370	$125,590
Occupancy	55%	72%	86%	93%
Nightly Rate	$133	$205	$261	$358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bel appartement lumineux avec vue panoramique	$35,386	$192	39%	3	2	3	$190	✅	❌	❌	N / N	⭐️ 5 (1)
Apartamento Puerto Banús lV	$115,738	$352	88%	3	2	1	$118	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Marbella Banus Suites-pool, big outdoor terrace	$21,123	$118	44%	3	2	1	$151	✅	❌	❌	Y / Y	⭐️ 5 (10)
Spacious Penthouse in Los Naranjos-Up to 6 Guests!	$47,054	$146	87%	3	2	7	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Gorgeous Penthouse en " El Señorio de Marbella"	$82,515	$215	100%	3	2	4	$129	✅	✅	✅	Y / Y	⭐️ 3.5 (2)
New, Dama de Noche, 15 min walking to Puerto Banus	$37,852	$132	71%	3	2	5	$151	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Stunning townhouse in Aloha Golf	$48,156	$209	58%	3	2	1	$135	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Mirador II by Interhome	$31,241	$194	44%	3	2	1	$0	✅	❌	❌	Y / N	⭐️ 4.3 (12)
Exclusive penthouse walking to Puerto Banús	$42,239	$259	44%	3	2	2	$162	✅	✅	❌	Y / Y	⭐️ 4.8 (55)
Lovely apartment in Dama de Noche in Puerto Banus	$91,006	$262	93%	3	2	2	$76	✅	❌	❌	Y / Y	⭐️ 5 (33)
Marbella Lake \| Luxe Duplex Penthouse Scenic Views	$62,925	$205	81%	3	2	3	$163	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
4-rums Penthouse (2 plan) med 2 härliga Terrasser	$48,254	$206	64%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (46)
Golden mile 3 room with sea view	$98,764	$261	98%	3	2	3	$162	✅	✅	✅	Y / Y	⭐️ 5 (1)
Luxury 3 Bedroom Apartment	$39,696	$187	58%	3	2	4	$0	✅	❌	❌	Y / N	⭐️ 4 (1)
Luxury holiday home Marbella close to the beach	$137,487	$488	75%	3	2	5	$199	✅	✅	❌	Y / Y	⭐️ 5 (5)
Altos La Quinta 9 \| Rooftop Penthouse Views Bbq	$67,382	$209	85%	3	2	3	$193	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Acogedor apartamento familiar	$28,647	$102	75%	3	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.7 (108)
Sea view apartment with terrace	$38,276	$249	42%	3	4	2	$0	✅	❌	❌	Y / N	⭐️ 5 (3)
Golden Mile Beauty - Breathtaking views	$78,564	$293	71%	3	2	5	$108	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Superbe appt, Los Naranjos, Puerto Banus,Marbella	$35,652	$204	46%	3	2	1	$194	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Altos La Quinta \| Sea View Duplex Penthouse	$50,496	$149	91%	3	2	3	$193	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
Marbella Banus Suites-La Quinta Cosy Flat, terrace	$32,863	$128	63%	3	2	1	$151	✅	❌	❌	Y / Y	⭐️ 4.7 (5)
Stunning apartment on the Golden Mile	$51,101	$358	39%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Brand New Luxury Beach Penthouse - Puente Romano	$102,789	$366	76%	3	2	2	$108	✅	❌	❌	Y / Y	⭐️ 5 (123)
Casa Jardines del Sol J5	$33,775	$102	86%	3	2	1	$92	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
Belle pte résidence privé , rénové jardin piscine	$129,282	$343	100%	3	2	7	$108	✅	❌	❌	Y / Y	⭐️ 0 (0)
Apartment in Marbella	$25,064	$214	32%	3	0	2	$0	✅	❌	❌	Y / N	⭐️ 5 (9)
Marbella Banus Suites - Centre Sea Views Apartment	$65,562	$233	74%	3	2	1	$151	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Luxury apartment in Marbella. Tortugas Terrace	$152,007	$476	86%	3	2	1	$114	✅	❌	❌	Y / Y	⭐️ 5 (16)
Duplex penthouse, 3 bedrooms with two terraces	$41,743	$132	86%	3	2	4	$162	✅	❌	❌	Y / Y	⭐️ 4.8 (184)
Lavish, Luxurious & Spacious. King Bed. Terrace.	$43,157	$124	93%	3	4	1	$131	✅	❌	❌	Y / Y	⭐️ 5 (38)
Sunny attic 1st line golf Las Brisas Nva Andalucia	$32,369	$134	66%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (22)
Precioso Apartamento 3hab. cerca de Puerto Banus	$29,096	$108	71%	3	2	4	$86	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Señorio de Marbella. Penthouse	$52,530	$206	66%	3	2	1	$382	✅	✅	✅	Y / Y	⭐️ 4.8 (24)
Traumhaftes Ferienhaus in ruhiger Lage Marbella	$54,557	$168	83%	3	4	4	$195	✅	✅	❌	Y / Y	⭐️ 5 (2)
Golden Mile: 3 bedrooms, pool, sea and garden view	$114,157	$384	80%	3	2	3	$205	✅	❌	❌	Y / Y	⭐️ 5 (35)
Magna Marbella \| Marbella Family Friendly Urbaniza	$29,507	$99	76%	3	2	3	$163	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Superior 3BR Penthouse in Puerto Banus	$16,515	$77	58%	3	2	4	$140	✅	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

16.14% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33,031	$66,063	$99,095	$132,127	$165,159	$330,319	$990,958
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$651,031	$702,603	$754,732	$807,433	$860,724	$1,136,669	$2,447,316

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.14%

Cap Rate

6.25%

Return on Investment

29.23%

Urbanizacion Cerros del Lago 1 Andalucía, 29611

3 bed • 3 bath • 8 guests

Purchase Price

Airbnb Investor Score

$11,783

Annual Profit

6.3%

Cap Rate

16.1%

Cash on Cash

$54,144

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $172/night at 60% occupancy ($37,693.18). Airbtics projects $218/night at 68% occupancy ($54,143).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$57,221

Avg annual revenue

68%

Avg occupancy rate

$218

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

$15k

$60k

$105k

$155k

$33,032

Profit

Revenue

$54,144

Operating Expenses

$16,612

Operating Income

$37,532

Mortgage & Taxes

$4,500

Profit (Cash Flow)

$33,032

$186,564

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$6,564

Total

$186,564

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.14%

Cap Rate

6.25%

Return on Investment

29.23%