BNBCalc Short Term Rental Investment Analysis Urbanización Manilva Beach, La Chullera, Spain

2 bed • 1 bath • 5 guests • €250,000

BNB

Calc

Annual Revenue

€25,567

Profit (Cash Flow)

-€928

Cap Rate

5.0%

Annual Revenue

€25,567

AirDNA projects €107/night at 54% occupancy ($21,072). Airbtics projects €114/night at 68% occupancy ($28,224). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,540	€28,025	€41,035	€62,956
Occupancy	56%	72%	82%	88%
Nightly Rate	€74	€103	€130	€185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piso con vistas al mar en Jardines del Mar	€36,114	€115	85%	2	2	4	€52	✅	❌	✅	Y / Y	⭐️ 4.2 (9)
Manilva Garden 2308	€22,549	€62	84%	2	2	1	€136	✅	❌	❌	Y / N	⭐️ 4.2 (8)
Terrazas de Guadalupe 2056 Penthouse with seaviews	€22,292	€65	85%	2	2	1	€125	✅	❌	❌	Y / N	⭐️ 4 (3)
Beautiful Buganvillas Apartment	€36,303	€123	80%	2	2	3	€167	✅	❌	✅	Y / Y	⭐️ 5 (3)
Cozy flat, ocean & mountain view	€16,424	€64	66%	2	2	4	€42	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
NFN Apartment Los Hidalgos Golf	€28,709	€117	64%	2	2	7	€125	✅	❌	❌	Y / Y	⭐️ 5 (8)
Los Granados 611	€35,727	€130	75%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (2)
Los Flamencos Manilva apartment	€20,455	€133	42%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Casa con vistas al mar en el sur de España.	€67,013	€338	54%	2	2	2	€16	✅	❌	❌	Y / N	⭐️ 4.2 (5)
penthouse in marina castillo for holilday lets	€43,776	€127	94%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 5 (3)
Pure South 1.1. b	€45,731	€130	96%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Los Granados 521	€33,935	€125	74%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 4 (2)
Los Granados 621	€39,189	€202	53%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 4 (1)
Manilva Playa 3-3h apartment with sea view	€18,237	€87	57%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 3 (2)
Los Granados 2622	€32,877	€132	68%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 5 (2)
Los Granados 2221	€45,219	€206	60%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 0 (0)
Manilva Gardens B8	€24,263	€88	75%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.4 (6)
Marina Real 2233	€24,124	€116	45%	2	2	1	€137	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Marina Real 2261	€25,426	€74	86%	2	2	1	€125	✅	❌	❌	Y / Y	⭐️ 4.7 (15)
Los Granados 812	€54,717	€202	74%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 0 (0)
Marina Del Castillo 2129	€30,566	€89	88%	2	2	1	€125	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Terrazas de Guadalupe - Sea view	€19,714	€62	83%	2	2	3	€48	✅	❌	✅	Y / N	⭐️ 4.7 (23)
Manilva Playa 2187	€17,628	€72	52%	2	2	1	€137	✅	❌	❌	Y / Y	⭐️ 2.9 (9)
Marina Real 162	€30,316	€101	82%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Aldea Beach 152	€22,269	€105	58%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 3.5 (6)
Rez-de-chaussée avec terrasse, jardin et vue mer	€18,039	€49	98%	2	2	5	€68	✅	❌	❌	Y / Y	⭐️ 5 (38)
CN-340 Suite	€27,041	€93	75%	2	2	2	€68	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Marina del Castillo 302	€27,906	€152	50%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Los Flamencos C81	€24,636	€87	77%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 5 (3)
Jardines del Mar Mediterraneo 2433	€27,005	€85	75%	2	2	1	€126	✅	❌	❌	Y / Y	⭐️ 5 (3)
Precioso apartamento en primera línea de playa	€28,819	€150	52%	2	2	4	€131	✅	❌	✅	Y / Y	⭐️ 5 (2)
14. Modern apt. terrace & sea view, gym & jazucci	€17,329	€136	33%	2	2	1	€135	✅	❌	❌	Y / Y	⭐️ 4.3 (7)
Alboran Hills	€28,071	€183	42%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.2 (6)
Apartment at Balcones de los Hidalgos	€22,650	€96	64%	2	2	5	€31	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Excellent apartment with beautiful sea views 2	€22,147	€68	89%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Ideal apartamento en Manilva Playa	€19,004	€75	67%	2	2	1	€37	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
Princesa Kristina 2270	€16,299	€70	46%	2	2	1	€125	✅	❌	❌	Y / Y	⭐️ 4.2 (4)

Return Metrics

-1.49% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€928	-€1,856	-€2,785	-€3,713	-€4,642	-€9,284	-€27,853
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€256,571	€263,368	€270,396	€277,663	€285,176	€326,694	€578,962

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.49%

Cap Rate

4.96%

Return on Investment

16.26%

Urbanización Manilva Beach La Chullera, Andalucía, 29692

2 bed • 1 bath • 5 guests

Purchase Price

Airbnb Investor Score

-€928

Annual Profit

5.0%

Cap Rate

-1.5%

Cash on Cash

€25,567

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €107/night at 54% occupancy.Projected nightly rate is €114/night at 68% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€28,986

Avg annual revenue

68%

Avg occupancy rate

€116

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

€30k

€45k

€70k

-€928

Profit

Revenue

€25,567

Operating Expenses

€13,163

Operating Income

€12,405

Mortgage & Taxes

€13,333

Profit (Cash Flow)

-€928

€62,053

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€4,553

Closing Costs

€7,500

Total

€62,053

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.49%

Cap Rate

4.96%

Return on Investment

16.26%