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 Gamonal, Benalmádena, Spain

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€22,324

Profit (Cash Flow)

€2,463

Cash on Cash Return

78.5%

Annual Revenue

€22,324

AirDNA projects €73/night at 79% occupancy ($20,935). Airbtics projects €56/night at 86% occupancy ($17,692). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 97% occupancy rate, €63 rate per night.

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

Percentiles25%50%75%90%
Revenue€12,369€19,407€22,937€29,613
Occupancy82%92%97%99%
Nightly Rate€40€56€63€79

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
Alucinante apt. c/vistas, piscinas y recep. 24 hs

No image available

€23,141
€63
99%
112€52✅❌❌Y / Y⭐️ 5 (49)
Luxury Suites Sunset

No image available

€14,914
€41
91%
111€62✅❌❌Y / Y⭐️ 5 (13)
Minerva Study. Garden view. Pool and beach 426

No image available

€12,018
€32
97%
111€41✅❌❌Y / Y⭐️ 4.5 (95)
Apt céntrico con vistas, recepción 24h y piscinas

No image available

€18,578
€52
96%
112€52✅❌❌Y / Y⭐️ 4.5 (44)
Apartment Lemon Tree

No image available

€23,725
€67
97%
113€0✅❌❌Y / Y⭐️ 4.5 (7)
Luxurious 1 bed apartment with 5 pools & gardens.

No image available

€18,008
€54
86%
113€52✅❌❌Y / Y⭐️ 5 (61)
Alojamiento Entero - Benalmádena! New studio! POOL

No image available

€17,481
€58
80%
112€31✅❌❌Y / Y⭐️ 5 (96)
Apartment Helena

No image available

€16,772
€61
75%
112€0✅❌❌Y / Y⭐️ 5 (23)
Apartment Hercules Paradise 531, Inauguration

No image available

€23,320
€68
94%
111€0✅❌✅Y / Y⭐️ 5 (31)
Apart AGATA 510 1 room 1 sofa sea vie 24 hs recep

No image available

€19,134
€54
94%
111€52✅❌❌Y / Y⭐️ 5 (34)
Jupiter 907 im Costa del Sol

No image available

€20,328
€57
95%
115€41✅❌❌Y / Y⭐️ 5 (35)
Benalmadena. Renovated, beach and pool. A645

No image available

€13,343
€35
100%
111€46✅❌❌Y / Y⭐️ 4.5 (41)
Minerva. Sea and pool Views. Reformed. 706

No image available

€13,363
€35
99%
111€47✅❌❌Y / Y⭐️ 5 (21)
Apart. EAM Júpiter

No image available

€18,875
€70
74%
113€0✅❌❌Y / Y⭐️ 5 (40)
Impeccable studio in Minerva, Costa del Sol.

No image available

€19,079
€57
91%
112€0✅❌❌Y / Y⭐️ 5 (35)
Iris Sea & Sun Vistas al Mar Piscina

No image available

€46,421
€131
96%
115€31❌❌❌Y / Y⭐️ 5 (51)
Apartamento en Benalmadena Costa

No image available

€11,463
€70
38%
113€46❌❌❌Y / Y⭐️ 5 (7)
Apartamento Hércules

No image available

€18,492
€60
84%
112€0✅❌✅Y / N⭐️ 5 (30)
Apt. c/espectacular vista, piscinas, recep. 24 hs

No image available

€29,242
€84
94%
112€52✅❌❌Y / Y⭐️ 5 (40)
Minerva. Garden view. Pool and beach. 427

No image available

€12,464
€33
99%
111€41✅❌❌Y / Y⭐️ 4.5 (94)
Minerva. Sea, pool and mountain views. 532

No image available

€13,040
€35
97%
111€46✅❌❌Y / Y⭐️ 4.5 (118)
Vista-mar

No image available

€17,332
€59
80%
113€0✅❌✅Y / Y⭐️ 5 (41)
Apt. moderno c/vistas, recepción 24 hs. y piscinas

No image available

€29,186
€82
96%
112€52✅❌❌Y / Y⭐️ 4.5 (23)
Modern studio with sea views/Iris540

No image available

€11,826
€38
82%
115€37✅❌❌Y / N⭐️ 5 (73)
Parque de la Paloma Área-Benalmádena Costa

No image available

€24,678
€79
84%
112€36✅❌❌Y / Y⭐️ 5 (10)
Agata - Wabi - Benalmadena

No image available

€12,361
€50
62%
111€67✅❌❌Y / Y⭐️ 5 (4)
Jupiter. Garden and pool View .

No image available

€13,527
€36
100%
111€46✅❌❌Y / Y⭐️ 4.5 (73)
Bright apartment near the beach + garden and pool

No image available

€17,834
€55
88%
117€0✅❌❌Y / Y⭐️ 5 (61)
New Studio! - Benalmádena - POOL

No image available

€20,987
€64
87%
112€32✅❌❌Y / Y⭐️ 5 (57)
Apartamento Beli Málaga

No image available

€14,471
€63
61%
112€41✅❌❌Y / Y⭐️ 5 (40)
Los Horizontes superb one bedroom. VFT/MA/02766

No image available

€23,062
€63
100%
11.52€0✅❌❌Y / Y⭐️ 5 (47)
Minerva. Seaview. Pool and becah. 908.

No image available

€14,045
€37
99%
111€46✅❌❌Y / Y⭐️ 4.5 (110)
Minerva. Sea, pool and mountain views. 806.

No image available

€13,871
€37
97%
111€46✅❌❌Y / Y⭐️ 4.5 (33)
LUXURY SUNNY SUITES MINERVA 916

No image available

€13,486
€35
98%
112€62✅❌❌Y / Y⭐️ 5 (28)
Estudio Minerva . NETFLIX y Wifi GRATIS

No image available

€17,376
€57
82%
112€21✅❌❌Y / Y⭐️ 5 (34)
Excelente apartamento con Piscinas Gigantes ***

No image available

€17,654
€52
91%
112€40✅❌❌Y / Y⭐️ 5 (33)
Acuario Apt. - Bonanza

No image available

€16,165
€53
82%
113€41✅❌❌Y / Y⭐️ 5 (36)
VB Myramar 1BDR Coast/Centre

No image available

€17,578
€50
93%
111€62✅❌❌Y / Y⭐️ 4.5 (12)
LA BRÚJULA Estudio con terraza y excelentes vistas

No image available

€14,990
€53
78%
115€0✅❌❌Y / Y⭐️ 5 (26)

Return Metrics

78.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€2,463€4,926€7,390€9,853€12,316€24,633€73,900
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€2,463€4,926€7,390€9,853€12,316€24,633€73,900

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

78.47%

Payback Period Days

465

Return on Investment

78.47%

property-location

Avenida Gamonal Benalmádena, Andalucía, 29630

1 bed • 1 bath • 1 guests

€22,324

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €73/night at 79% occupancy ($20,935.85). Airbtics projects €56/night at 86% occupancy ($17,692).

Top 28% of comparables

Top 31% 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.

€18,083

Avg annual revenue

86%

Avg occupancy rate

€56

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

€20k

€35k

€45k

Sign up to see the data on 40 all comparables

€2,463

Profit

Revenue

€22,324

Operating Expenses

€11,460

Operating Income

€10,863

Net Effective Rent

€8,400

Profit (Cash Flow)

€2,463

€3,139

Cash Investment

Renos & Furnishing

€3,044

Setup Costs

€95

Total

€3,139

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

78.47%

Payback Period Days

465