BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Avenida del Prado, Marbella, Spain

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$65,138

Profit (Cash Flow)

$540

Cash on Cash Return

8.2%

Annual Revenue

$65,138

AirDNA projects $268/night at 60% occupancy ($58,731). Airbtics projects $200/night at 63% occupancy ($46,020). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 74% occupancy rate, $241 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,608$43,446$68,404$91,214
Occupancy49%63%74%88%
Nightly Rate$138$181$241$271

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
Golfview Penthouse
$103,818
$257
100%
333$271✅❌❌Y / Y⭐️ 5 (1)
Bel appartement lumineux avec vue panoramique
$35,386
$192
39%
323$190✅❌❌N / N⭐️ 5 (1)
Marbella Banus Suites-pool, big outdoor terrace
$21,123
$118
44%
321$151✅❌❌Y / Y⭐️ 5 (10)
Stunning townhouse in Aloha Golf
$48,156
$209
58%
321$135✅❌✅Y / Y⭐️ 4.5 (3)
Precioso Apartamento 3hab. cerca de Puerto Banus
$29,096
$108
71%
324$86✅❌❌Y / Y⭐️ 4.9 (13)
Sunny attic 1st line golf Las Brisas Nva Andalucia
$32,369
$134
66%
324$0✅❌✅Y / Y⭐️ 4.9 (22)
Town House i Aloha Golf
$42,926
$174
62%
332$108✅❌❌Y / N⭐️ 5 (5)
Exclusive house in top location - Heating Pool
$51,234
$172
78%
334$214✅❌✅Y / Y⭐️ 4.9 (49)
Apartamento Puerto Banús lV
$115,738
$352
88%
321$118✅❌❌Y / Y⭐️ 4.5 (34)
Spacious Penthouse in Los Naranjos-Up to 6 Guests!
$47,054
$146
87%
327$140✅❌❌Y / Y⭐️ 4.8 (25)
La villa des rêves(une belle vue & piscine &sauna)
$91,719
$716
35%
335$0✅✅✅Y / Y⭐️ 0 (0)
Belle pte résidence privé , rénové jardin piscine
$129,282
$343
100%
327$108✅❌❌Y / Y⭐️ 0 (0)
New, Dama de Noche, 15 min walking to Puerto Banus
$37,852
$132
71%
325$151✅❌❌Y / Y⭐️ 4.9 (11)
Casa Aloha con jardín al golf y 3 dormitorios
$17,812
$105
37%
335$108✅❌✅Y / Y⭐️ 5 (4)
Sunny, well planned 3BR in Aloha, Nueva Andalucia
$57,071
$242
62%
324$108✅❌❌Y / Y⭐️ 4.8 (15)
Luxury Duplex Marbella
$49,593
$271
50%
334$0✅❌❌Y / N⭐️ 5 (8)
Los Pinos de Aloha | Renovated Luxury Apartment A
$71,021
$197
94%
333$206❌❌❌Y / Y⭐️ 4.4 (16)
Exclusive penthouse walking to Puerto Banús
$42,239
$259
44%
322$162✅✅❌Y / Y⭐️ 4.8 (55)
4-rums Penthouse (2 plan) med 2 härliga Terrasser
$48,254
$206
64%
324$0✅❌✅Y / Y⭐️ 4.9 (46)
Luxury App. - Puerto Golf
$35,753
$115
83%
324$92✅❌❌Y / Y⭐️ 4.5 (18)
Luxury 3 Bedroom Apartment
$39,696
$187
58%
324$0✅❌❌Y / N⭐️ 4 (1)
Beautiful Townhouse in Quiet Urbanization - Pool
$58,216
$241
66%
335$0✅❌❌Y / Y⭐️ 4.8 (5)
Superbe appt, Los Naranjos, Puerto Banus,Marbella
$35,652
$204
46%
321$194✅❌❌Y / Y⭐️ 4.8 (12)
Charming and Modern 3-Bedroom Duplex in Aloha Pueb
$36,578
$140
68%
321$188✅❌❌Y / Y⭐️ 4.7 (8)
Casa Dominga
$45,206
$166
65%
303$226✅❌❌Y / Y⭐️ 4.8 (51)
Fantastic Marbella home in the Golf Valley
$34,254
$270
31%
333$108✅❌❌Y / Y⭐️ 5 (6)
Casa Aiella at Las Pergolas
$59,303
$271
59%
335$194✅❌❌Y / Y⭐️ 4 (2)
San Javier Townhouse - 3 bed Townhouse in Aloha!
$34,195
$176
52%
331$258✅❌❌Y / Y⭐️ 5 (3)
Duplex penthouse, 3 bedrooms with two terraces
$41,743
$132
86%
324$162✅❌❌Y / Y⭐️ 4.8 (184)
Las Brisas | Penthouse Rooftop Terrace Pool Family
$29,257
$98
74%
333$205❌❌❌Y / Y⭐️ 4.5 (16)
Magna Marbella | Marbella Family Friendly Urbaniza
$29,507
$99
76%
323$163❌❌❌Y / N⭐️ 4.5 (12)
Penthouse La Fuente - 3bed with Private jacuzzi!
$49,591
$192
68%
331$215✅✅❌Y / Y⭐️ 5 (9)
Casa Vida - Stylish 3-bed near Puerto Banus!
$36,557
$173
57%
321$194✅❌❌Y / Y⭐️ 4.8 (9)
Superior 3BR Penthouse in Puerto Banus
$16,515
$77
58%
324$140✅❌✅Y / Y⭐️ 5 (8)
Magna | Marbella Luxurious Modern Penthouse Exclus
$71,338
$212
89%
322$268✅✅❌Y / Y⭐️ 4.8 (73)
Casa Caledonia
$49,813
$264
49%
345$65✅❌❌Y / N⭐️ 0 (0)
FamilyTownhouse Puerto Banus - 6 Person
$49,014
$186
72%
347$0✅✅✅Y / Y⭐️ 5 (10)
Awesome location Dama de Noche
$41,301
$177
62%
333$152✅❌❌Y / Y⭐️ 5 (13)

Return Metrics

8.22% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$540$1,080$1,621$2,161$2,702$5,404$16,214
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$540$1,080$1,621$2,161$2,702$5,404$16,214

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.22%

Payback Period Days

4439

Return on Investment

8.22%

property-location

Avenida del Prado Marbella, Andalucía, 29660

3 bed • 2.5 bath • 6 guests

$65,138

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $268/night at 60% occupancy.Projected nightly rate is $200/night at 63% occupancy.

Top 26% of comparables

Top 26% 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.

$47,504

Avg annual revenue

63%

Avg occupancy rate

$200

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

$55k

$90k

$130k

Sign up to see the data on 40 all comparables

$540

Profit

Revenue

$65,138

Operating Expenses

$16,597

Operating Income

$48,540

Net Effective Rent

$48,000

Profit (Cash Flow)

$540

$6,570

Cash Investment

Renos & Furnishing

$6,470

Setup Costs

$100

Total

$6,570

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

8.22%

Payback Period Days

4439

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service