Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Xativa, La Granja de la Costera, VC, 46818

3 bed • 2 bath • 6 guests • €1,100

BNB

Calc

Annual Revenue

€34,926

Profit (Cash Flow)

€9,582

Cash on Cash Return

229.4%

Annual Revenue

€34,926

Airbtics projects €118/night at 54% occupancy ($23,262). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, €171 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,728€21,401€37,885€47,673
Occupancy40%56%68%74%
Nightly Rate€79€103€151€173

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
€18,610
€68
71%
32.52€38❌❌✅Y / Y⭐️ 5 (14)
€13,769
€55
67%
31.52€38❌❌✅Y / Y⭐️ 5 (30)
€18,437
€85
59%
322€0❌❌✅Y / Y⭐️ 4.5 (15)
€21,663
€91
65%
326€29❌❌❌Y / Y⭐️ 5 (17)
€36,803
€148
68%
31.51€0✅❌✅Y / Y⭐️ 5 (216)
€14,411
€74
52%
322€28❌❌❌Y / Y⭐️ 4.6 (26)
€14,275
€69
56%
312€29❌❌❌Y / Y⭐️ 4.5 (6)
€14,874
€71
57%
322€0❌❌❌Y / Y⭐️ 5 (36)
€18,938
€98
52%
312€28❌❌✅Y / Y⭐️ 4.5 (23)
€15,323
€62
64%
31.52€38❌❌✅Y / Y⭐️ 5 (46)
€11,799
€42
71%
31.51€38❌❌❌Y / Y⭐️ 4.5 (55)
€15,772
€120
36%
31.52€0❌❌❌Y / Y⭐️ 5 (6)
€24,989
€188
36%
31.52€28✅❌✅Y / N⭐️ 5 (46)
€28,460
€100
77%
31.51€19❌❌✅Y / Y⭐️ 5 (33)
€31,391
€153
56%
322€0✅❌✅Y / N⭐️ 4.5 (14)
€12,312
€80
42%
321€0❌❌✅Y / Y⭐️ 5 (24)
€23,427
€92
68%
322€48❌❌❌Y / Y⭐️ 5 (49)
€30,721
€131
64%
31.51€0❌❌❌Y / Y⭐️ 4 (8)
€40,253
€216
51%
31.53€0✅❌❌Y / Y⭐️ 5 (6)
€14,116
€70
55%
312€11❌❌✅Y / Y⭐️ 4.8 (5)
€47,066
€173
73%
31.52€38✅❌✅Y / Y⭐️ 5 (23)
€35,028
€115
83%
312€0✅❌❌Y / Y⭐️ 5 (25)
€44,071
€167
72%
311€0✅❌✅Y / Y⭐️ 0 (4)
€16,527
€79
57%
312€0❌❌✅Y / N⭐️ 5 (3)
€10,888
€57
52%
312€0❌❌❌Y / Y⭐️ 4.8 (6)
€55,963
€263
58%
332€48✅❌❌Y / Y⭐️ 5 (40)
€11,026
€87
33%
322€38❌❌❌Y / Y⭐️ 5 (14)
€44,608
€128
95%
323€38✅❌❌Y / Y⭐️ 5 (55)
€24,349
€138
44%
317€57✅❌❌Y / Y⭐️ 0 (2)
€19,636
€92
55%
312€28❌❌❌Y / N⭐️ 5 (5)
€26,946
€90
82%
311€0✅❌❌Y / Y⭐️ 0 (10)
€15,786
€123
35%
322€0❌❌❌Y / Y⭐️ 5 (32)
€35,686
€168
58%
317€0✅❌✅Y / N⭐️ 0 (1)
€40,527
€150
74%
317€0✅❌✅Y / Y⭐️ 0 (0)

Return Metrics

229.38% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€9,582€19,164€28,747€38,329€47,912€95,824€287,474
Revenue Appreciation€3,492€7,334€11,560€16,209€21,322€55,663€574,518
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€33€66€101€138€175€378€1,569
Total Return€13,108€26,566€40,410€54,677€69,410€151,866€863,563

Property Appreciation:

3%

Revenue Appreciation:

10%

Cash on Cash Return

229.38%

Payback Period Days

217

Return on Investment

229.95%

property-location

Xativa La Granja de la Costera, Comunidad Valenciana, 46818

3 bed • 2 bath • 6 guests

€34,926

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €118/night at 54% occupancy.

Top 53% of comparables

Top 13% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€22,970

Avg annual revenue

54%

Avg occupancy rate

€117

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

€5k

€25k

€40k

€55k

Sign up to see the data on 40 all comparables

€9,582

Profit

Revenue

€34,926

Operating Expenses

€12,144

Operating Income

€22,782

Net Effective Rent

€13,200

Profit (Cash Flow)

€9,582

€5,700

Cash Investment

Renos & Furnishing

€5,612

Setup Costs

€88

Total

€5,700

Investment Value Over Time

Revenue Appreciation

10%

Cash on Cash Return

229.38%

Payback Period Days

217