BNBCalc Short Term Rental Rental Arbitrage Analysis C. Torremolinos, Fuengirola, AN, 29640

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€45,708

Profit (Cash Flow)

-€4,401

Cash on Cash Return

-139.0%

Annual Revenue

€45,708

AirDNA projects €106/night at 66% occupancy ($25,530). Airbtics projects €119/night at 82% occupancy ($35,756). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 97% occupancy rate, €129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,489	€36,516	€46,445	€55,410
Occupancy	77%	89%	97%	98%
Nightly Rate	€75	€111	€129	€152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Attic with Terrace M33	€23,670	€71	89%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4 (6)
Apartamento Fuengirola con parking a 100 m playa	€15,617	€50	84%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4 (5)
Medea Apartments Two-room Apartment M1	€15,801	€58	71%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (97)
Club Maritimo Ronda Iii Deluxe Superior Sea View	€54,563	€152	98%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (5)
Club Maritimo Ronda Iii Sea View	€40,841	€117	95%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 4 (4)
Sunlit Apartment, Los Boliches. Fuengirola	€26,781	€91	80%	1	1	3	€0	✅	✅	❌	Y / Y	⭐️ 5 (7)
Medea Apartments - Attic with Terrace M32	€41,384	€124	90%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (20)
Medea Apartments - Apartment with Terrace M 31	€40,225	€125	87%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (6)
Club Maritimo Ronda Iii Deluxe Superior Sea View	€52,297	€147	97%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (11)
Club Maritimo Ronda Iii Panoramic Sea View	€45,240	€126	98%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Club Maritimo Ronda Iii Panoramic Sea View	€47,312	€132	98%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (4)
Club Maritimo Ronda Iii Panoramic Sea View	€44,436	€125	97%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (6)
Club Maritimo Ronda Iii Sea View	€21,313	€61	96%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (8)
Club Maritimo Ronda Iii Panoramic Sea View	€23,928	€67	97%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Club Maritimo Ronda Iii Sea View	€40,842	€117	95%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 4.5 (4)
Ref: 260 Beachfront apartment with sea views, pool	€25,099	€88	77%	1	1	1	€40	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Ref: 293 Beachfront 1 bedroom apartment with sea v	€24,293	€90	72%	1	1	1	€40	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Beachfront Apartment with private parking and pool	€25,160	€81	85%	1	1	5	€0	✅	✅	❌	Y / Y	⭐️ 4.5 (93)
Atico Nordico Salinas	€14,886	€42	95%	1	1	4	€43	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
Club Maritimo Ronda Iii Deluxe Superior Sea View	€48,830	€143	93%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (18)
☆Cozy apartment perfect for couples	€35,841	€123	78%	1	2	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (53)
Club Maritimo Ronda Iii Deluxe Panoramic Sea View	€56,382	€154	100%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (10)
Club Maritimo Ronda Iii Panoramic Sea View	€42,649	€128	91%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 4.5 (5)
Club Maritimo Ronda Iii Panoramic Sea View	€48,879	€138	97%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Atico Gran Esperanza	€25,326	€86	79%	1	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Club Maritimo Ronda Iii Sea View	€21,249	€65	90%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Confort Apartment 1 bedroom patio ground floor	€29,812	€136	60%	1	1	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Atico deluxe 1 dormitorio con terraza	€30,446	€154	54%	1	1	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Apartment Ronda 1H	€30,630	€102	82%	1	1	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Superbe appartement front mer - piscine - Ronda 4	€36,916	€104	97%	1	1	6	€21	✅	❌	❌	Y / Y	⭐️ 5 (37)
Urban Chic Boliches	€17,443	€53	88%	1	1	4	€32	✅	❌	✅	Y / Y	⭐️ 4.5 (43)
Ref: 228 Beachfront 1 bed apartment with sea views	€24,902	€77	86%	1	1	1	€40	✅	❌	❌	Y / Y	⭐️ 4 (16)
Club Maritimo Ronda Iii Sea View	€23,610	€65	100%	1	1	3	€0	✅	❌	❌	N / N	⭐️ 5 (6)
Apto totalmente reformado en primera linea playa	€30,942	€87	97%	1	1	3	€21	✅	❌	❌	Y / Y	⭐️ 5 (6)
Medea Apartments- Apartment with one Bedroom M11	€14,334	€71	50%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (157)
Club Maritimo Ronda Iii Sea View	€41,702	€117	97%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (6)
Apartamento en Fuengirola	€25,777	€128	55%	1	1	5	€0	✅	❌	❌	Y / N	⭐️ 4 (4)
Penthouse near beach and train in Los Boliches	€21,572	€86	65%	1	1	1	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (60)

Return Metrics

-139.01% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€4,400	-€8,801	-€13,202	-€17,602	-€22,003	-€44,006	-€132,020
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	-€4,400	-€8,801	-€13,202	-€17,602	-€22,003	-€44,006	-€132,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-139.01%

Payback Period Days

Return on Investment

-139.01%

C. Torremolinos Fuengirola, Andalucía, 29640

1 bed • 1 bath • 2 guests

Monthly Rent

€45,708

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is €106/night at 66% occupancy.Projected nightly rate is €119/night at 82% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€33,116

Avg annual revenue

82%

Avg occupancy rate

€120

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

€30k

€45k

€60k

-€4,401

Profit

Revenue

€45,708

Operating Expenses

€14,109

Operating Income

€31,599

Net Effective Rent

€36,000

Profit (Cash Flow)

-€4,401

€3,166

Cash Investment

Renos & Furnishing

€3,069

Setup Costs

€96

Total

€3,166

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-139.01%

Payback Period Days