BNBCalc Short Term Rental Rental Arbitrage Analysis Calle la Verbena de la Paloma, 5, Dehesa de Campoamor, Spain

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€14,707

Profit (Cash Flow)

-€20,085

Cash on Cash Return

-415.0%

Annual Revenue

€14,707

AirDNA projects €85/night at 45% occupancy ($13,907). Airbtics projects €88/night at 57% occupancy ($18,223). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 45% occupancy rate, €89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,420	€18,772	€27,382	€37,280
Occupancy	44%	59%	70%	81%
Nightly Rate	€62	€84	€97	€115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lomas Del Golf apartment	€11,250	€57	44%	2	1	3	€53	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Casa Joleen 2, 2 bed apartment overlooking a pool	€12,163	€50	67%	2	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (2)
La Casa Lomas del Golf - 2 bedroom apartment	€20,956	€63	85%	2	1	2	€73	✅	❌	❌	Y / Y	⭐️ 5 (5)
Plages soleil au Costa Golf	€15,553	€99	35%	2	2	3	€73	✅	❌	❌	Y / Y	⭐️ 5 (3)
Appartement Querrero	€21,304	€107	54%	2	3	1	€105	✅	❌	❌	Y / Y	⭐️ 5 (4)
3076 Vista azul Xxix	€14,281	€57	44%	2	2	1	€142	✅	❌	❌	Y / Y	⭐️ 3.5 (2)
Apartment in lovely community, close to Alicante	€9,643	€47	50%	2	1	5	€46	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Beautiful appartment Golf Villamartin, pool view	€13,841	€72	39%	2	2	2	€105	✅	❌	❌	Y / N	⭐️ 4.5 (4)
2-bed Villamartin Apt with balcony and solarium	€17,023	€84	45%	2	2	3	€84	✅	❌	❌	Y / Y	⭐️ 4.3 (8)
Villamartin 10 minutes stroll to Villamartin Plaza	€11,345	€93	31%	2	3	3	€69	✅	❌	❌	Y / Y	⭐️ 5 (1)
Casa Costa	€25,088	€98	61%	2	2	2	€116	✅	❌	✅	Y / Y	⭐️ 5 (2)
2 Bed Oasis in Palapa Golf, Villamartin VM31	€21,276	€95	58%	2	2	4	€31	✅	❌	❌	Y / Y	⭐️ 5 (2)
Lomas del Golf, Villa Martin	€8,647	€39	60%	2	1	3	€53	✅	❌	❌	Y / Y	⭐️ 4.3 (24)
Villa with sea views	€26,598	€96	75%	2	1	1	€42	✅	❌	❌	Y / Y	⭐️ 5 (96)
Luxurious flat & private rooftop	€28,461	€84	90%	2	2	2	€94	✅	❌	❌	Y / Y	⭐️ 5 (7)
Villamartin Modern flat jacuzzi 3pools & sports	€20,375	€71	77%	2	2	3	€76	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
Stunning modern Valentino Golf Apt in Villamartin	€11,687	€65	49%	2	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.6 (13)
Appartement aan golf Villamartin	€16,660	€38	100%	2	2	5	€95	✅	❌	❌	Y / N	⭐️ 5 (3)
Lomas del Golf, Villamartin - 2 Bed - Ground floor	€12,505	€55	56%	2	1	3	€63	✅	❌	✅	Y / N	⭐️ 5 (6)
luxe appartement met zwembad	€25,929	€78	83%	2	2	3	€100	✅	❌	✅	Y / Y	⭐️ 4.8 (10)
Panorama Golf 1st floor apartment with Comm Pool VM20	€28,224	€113	66%	2	2	4	€42	✅	❌	❌	Y / N	⭐️ 3.5 (2)
Penthouse with Com Pool Villamartin Golf VM36	€46,920	€171	73%	2	2	4	€48	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
3071 Vista Azul Xxix 3071	€15,217	€59	44%	2	2	1	€163	✅	❌	❌	Y / Y	⭐️ 3.6 (3)
Valentino Golf I - 57	€18,931	€84	60%	2	2	3	€125	✅	❌	❌	Y / Y	⭐️ 5 (3)
Villamartin Valentino golf penthouse bloque 2 no46	€16,723	€56	81%	2	2	6	€84	✅	❌	❌	Y / Y	⭐️ 4.6 (12)
Valentino Golf III - 2	€20,149	€97	55%	2	2	3	€126	✅	❌	❌	Y / Y	⭐️ 4 (7)
New luxury 1st floor apartment with com pool VM22	€29,621	€134	59%	2	2	4	€26	❌	❌	❌	Y / N	⭐️ 5 (1)
Apartment Villamartin golf Ii	€18,177	€134	37%	2	2	1	€0	✅	❌	❌	Y / N	⭐️ 5 (2)
Apartamento de lujo	€11,609	€84	35%	2	2	3	€31	✅	❌	✅	Y / Y	⭐️ 5 (3)
Peonia	€24,311	€104	61%	2	2	1	€85	✅	❌	❌	Y / Y	⭐️ 5 (5)
Valentino	€20,317	€82	67%	2	2	1	€84	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Apartment with Large Private Rooftop Solarium	€11,960	€54	60%	2	1	3	€0	✅	❌	✅	Y / Y	⭐️ 4.9 (12)
Appartement villamartin	€23,580	€93	69%	2	1	2	€0	✅	❌	✅	Y / N	⭐️ 0 (1)
Valentino Golf III - 1	€15,938	€93	46%	2	2	3	€126	✅	❌	❌	Y / Y	⭐️ 0 (2)
Apartamento de 2 habitaciones	€21,913	€79	76%	2	2	4	€105	✅	✅	❌	Y / N	⭐️ 0 (2)
Apartamento Luxury Valentino Golf	€20,263	€69	77%	2	2	3	€65	✅	❌	❌	Y / Y	⭐️ 4.7 (12)
Valentino golf II - villamartin	€15,378	€70	60%	2	2	7	€0	✅	✅	❌	Y / Y	⭐️ 5 (13)
Superbe appartement	€11,855	€108	30%	2	1	6	€0	✅	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

-414.99% 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)	-€20,084	-€40,169	-€60,253	-€80,338	-€100,422	-€200,845	-€602,535
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	-€20,084	-€40,169	-€60,253	-€80,338	-€100,422	-€200,845	-€602,535

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-414.99%

Payback Period Days

Return on Investment

-414.99%

5 C. la Verbena de la Paloma Dehesa de Campoamor, Comunidad Valenciana, 03189

2 bed • 2 bath • 4 guests

Monthly Rent

€14,707

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €85/night at 45% occupancy.Projected nightly rate is €88/night at 57% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€18,860

Avg annual revenue

57%

Avg occupancy rate

€87

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

€50k

-€20,085

Profit

Revenue

€14,707

Operating Expenses

€10,791

Operating Income

€3,915

Net Effective Rent

€24,000

Profit (Cash Flow)

-€20,085

€4,840

Cash Investment

Renos & Furnishing

€4,742

Setup Costs

€97

Total

€4,840

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-414.99%

Payback Period Days