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 Bd de Barritz, Martil, Tanger-Tétouan-Al Hoceïma,

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$12,528

Profit (Cash Flow)

$2,035

Cash on Cash Return

32.0%

Annual Revenue

$12,528

AirDNA projects $70/night at 55% occupancy ($14,061). Airbtics projects $78/night at 49% occupancy ($13,959). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, $70 rate per night.

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

Percentiles25%50%75%90%
Revenue$8,215$13,605$18,728$27,395
Occupancy42%48%53%57%
Nightly Rate$53$77$95$129

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
Appartement Haut Standing

No image available

$24,936
$149
44%
222$25✅❌❌Y / Y⭐️ 4.8 (5)
Appartement Haut Standing avec piscine.

No image available

$21,982
$143
41%
222$20✅❌❌Y / N⭐️ 4.8 (4)
Med’s house /appt neuf haut standing martil

No image available

$13,958
$78
47%
221$20❌❌✅Y / Y⭐️ 5 (21)
Apartamento a 5min de la playa

No image available

$4,755
$24
53%
213$13❌❌❌Y / N⭐️ 5 (6)
Apparemment avec piscine à louer

No image available

$18,351
$109
46%
211$0✅❌❌Y / N⭐️ 0 (0)
Bel appart pour vos vacances

No image available

$12,194
$68
49%
221$0❌❌✅Y / Y⭐️ 5 (4)
Appartement neuf à Martil

No image available

$10,041
$52
52%
222$5❌❌✅Y / N⭐️ 5 (6)
Appartement avec piscine privée

No image available

$16,626
$77
59%
221$0✅❌❌Y / Y⭐️ 4.5 (2)
Location meublée Martil

No image available

$8,894
$45
54%
212$0❌❌❌Y / N⭐️ 4.8 (9)
apprt (5)

No image available

$10,419
$73
39%
212$0❌❌❌N / N⭐️ 4.2 (13)
Appartement bien équipé, résidence avec piscine

No image available

$30,439
$93
88%
221$10✅❌✅Y / N⭐️ 0 (0)
Appartements à louer à Martil

No image available

$7,204
$41
48%
213$0❌❌❌N / N⭐️ 3.8 (4)
apprt (3)

No image available

$15,985
$78
56%
213$0❌❌❌N / N⭐️ 4.3 (24)
Appartement situé à Martil

No image available

$7,864
$55
37%
215$11❌❌✅Y / N⭐️ 4 (1)

Return Metrics

32.04% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,035$4,070$6,105$8,140$10,175$20,350$61,052
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$2,035$4,070$6,105$8,140$10,175$20,350$61,052

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

32.04%

Payback Period Days

1139

Return on Investment

32.04%

property-location

Bd de Barritz Martil, Tanger-Tétouan-Al Hoceïma

2 bed • 1 bath • 6 guests

$12,528

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $70/night at 55% occupancy ($14,061.89). Airbtics projects $95/night at 49% occupancy ($13,959).

Top 41% of comparables

Top 61% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$14,144

Avg annual revenue

49%

Avg occupancy rate

$78

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

$15k

$20k

$30k

Sign up to see the data on 15 all comparables

$2,035

Profit

Revenue

$12,528

Operating Expenses

$5,693

Operating Income

$6,835

Net Effective Rent

$4,800

Profit (Cash Flow)

$2,035

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

32.04%

Payback Period Days

1139