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}

Percentiles	25%	50%	75%	90%
Revenue	$25,608	$43,446	$68,404	$91,214
Occupancy	49%	63%	74%	88%
Nightly Rate	$138	$181	$241	$271

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Golfview Penthouse	$103,818	$257	100%	3	3	3	$271	✅	❌	❌	Y / Y	⭐️ 5 (1)
Bel appartement lumineux avec vue panoramique	$35,386	$192	39%	3	2	3	$190	✅	❌	❌	N / N	⭐️ 5 (1)
Marbella Banus Suites-pool, big outdoor terrace	$21,123	$118	44%	3	2	1	$151	✅	❌	❌	Y / Y	⭐️ 5 (10)
Stunning townhouse in Aloha Golf	$48,156	$209	58%	3	2	1	$135	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Precioso Apartamento 3hab. cerca de Puerto Banus	$29,096	$108	71%	3	2	4	$86	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Sunny attic 1st line golf Las Brisas Nva Andalucia	$32,369	$134	66%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (22)
Town House i Aloha Golf	$42,926	$174	62%	3	3	2	$108	✅	❌	❌	Y / N	⭐️ 5 (5)
Exclusive house in top location - Heating Pool	$51,234	$172	78%	3	3	4	$214	✅	❌	✅	Y / Y	⭐️ 4.9 (49)
Apartamento Puerto Banús lV	$115,738	$352	88%	3	2	1	$118	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Spacious Penthouse in Los Naranjos-Up to 6 Guests!	$47,054	$146	87%	3	2	7	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
La villa des rêves(une belle vue & piscine &sauna)	$91,719	$716	35%	3	3	5	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Belle pte résidence privé , rénové jardin piscine	$129,282	$343	100%	3	2	7	$108	✅	❌	❌	Y / Y	⭐️ 0 (0)
New, Dama de Noche, 15 min walking to Puerto Banus	$37,852	$132	71%	3	2	5	$151	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Casa Aloha con jardín al golf y 3 dormitorios	$17,812	$105	37%	3	3	5	$108	✅	❌	✅	Y / Y	⭐️ 5 (4)
Sunny, well planned 3BR in Aloha, Nueva Andalucia	$57,071	$242	62%	3	2	4	$108	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Luxury Duplex Marbella	$49,593	$271	50%	3	3	4	$0	✅	❌	❌	Y / N	⭐️ 5 (8)
Los Pinos de Aloha \| Renovated Luxury Apartment A	$71,021	$197	94%	3	3	3	$206	❌	❌	❌	Y / Y	⭐️ 4.4 (16)
Exclusive penthouse walking to Puerto Banús	$42,239	$259	44%	3	2	2	$162	✅	✅	❌	Y / Y	⭐️ 4.8 (55)
4-rums Penthouse (2 plan) med 2 härliga Terrasser	$48,254	$206	64%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (46)
Luxury App. - Puerto Golf	$35,753	$115	83%	3	2	4	$92	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Luxury 3 Bedroom Apartment	$39,696	$187	58%	3	2	4	$0	✅	❌	❌	Y / N	⭐️ 4 (1)
Beautiful Townhouse in Quiet Urbanization - Pool	$58,216	$241	66%	3	3	5	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Superbe appt, Los Naranjos, Puerto Banus,Marbella	$35,652	$204	46%	3	2	1	$194	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Charming and Modern 3-Bedroom Duplex in Aloha Pueb	$36,578	$140	68%	3	2	1	$188	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Casa Dominga	$45,206	$166	65%	3	0	3	$226	✅	❌	❌	Y / Y	⭐️ 4.8 (51)
Fantastic Marbella home in the Golf Valley	$34,254	$270	31%	3	3	3	$108	✅	❌	❌	Y / Y	⭐️ 5 (6)
Casa Aiella at Las Pergolas	$59,303	$271	59%	3	3	5	$194	✅	❌	❌	Y / Y	⭐️ 4 (2)
San Javier Townhouse - 3 bed Townhouse in Aloha!	$34,195	$176	52%	3	3	1	$258	✅	❌	❌	Y / Y	⭐️ 5 (3)
Duplex penthouse, 3 bedrooms with two terraces	$41,743	$132	86%	3	2	4	$162	✅	❌	❌	Y / Y	⭐️ 4.8 (184)
Las Brisas \| Penthouse Rooftop Terrace Pool Family	$29,257	$98	74%	3	3	3	$205	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Magna Marbella \| Marbella Family Friendly Urbaniza	$29,507	$99	76%	3	2	3	$163	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Penthouse La Fuente - 3bed with Private jacuzzi!	$49,591	$192	68%	3	3	1	$215	✅	✅	❌	Y / Y	⭐️ 5 (9)
Casa Vida - Stylish 3-bed near Puerto Banus!	$36,557	$173	57%	3	2	1	$194	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Superior 3BR Penthouse in Puerto Banus	$16,515	$77	58%	3	2	4	$140	✅	❌	✅	Y / Y	⭐️ 5 (8)
Magna \| Marbella Luxurious Modern Penthouse Exclus	$71,338	$212	89%	3	2	2	$268	✅	✅	❌	Y / Y	⭐️ 4.8 (73)
Casa Caledonia	$49,813	$264	49%	3	4	5	$65	✅	❌	❌	Y / N	⭐️ 0 (0)
FamilyTownhouse Puerto Banus - 6 Person	$49,014	$186	72%	3	4	7	$0	✅	✅	✅	Y / Y	⭐️ 5 (10)
Awesome location Dama de Noche	$41,301	$177	62%	3	3	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

8.22%

Payback Period Days

4439

Return on Investment

8.22%

Avenida del Prado Marbella, Andalucía, 29660

3 bed • 2.5 bath • 6 guests

Monthly Rent

$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.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

$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

Cash on Cash Return

8.22%

Payback Period Days

4439