BNBCalc Short Term Rental Rental Arbitrage Analysis Marina del Este, , AN, 18690

3 bed • 1.5 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€34,967

Profit (Cash Flow)

-€73,306

Cash on Cash Return

-1285.7%

Annual Revenue

€34,967

AirDNA projects €110/night at 57% occupancy ($22,877). Airbtics projects €168/night at 57% occupancy ($34,967). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 57% occupancy rate, €168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,900	€27,180	€44,085	€87,384
Occupancy	49%	56%	66%	76%
Nightly Rate	€92	€130	€178	€306

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa María, bonita casa con vistas al mar	€26,617	€98	74%	3	2.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Top renovated. Huge terrace. Stunning sea wiew.	€28,908	€110	66%	3	2	3	€82	❌	❌	❌	Y / N	⭐️ 4.5 (81)
Villa hasta 8 personas, piscina frente al mar	€83,251	€299	76%	3	3.5	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (106)
Fuerte Apartment Great Location.	€16,993	€87	51%	3	2	1	€58	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Apartamento Plaza Mar	€23,391	€82	76%	3	1	4	€58	❌	❌	❌	Y / Y	⭐️ 5 (11)
Amazing views shoreline apartment in La Herradura	€19,150	€91	54%	3	2	5	€38	❌	❌	✅	Y / Y	⭐️ 5 (49)
Melon by Interhome	€38,637	€189	56%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Nora’s Apartment	€18,906	€103	43%	3	2	1	€72	❌	❌	❌	Y / N	⭐️ 0 (1)
Sea front apartment with garage - Vista El Mar	€27,182	€131	55%	3	2	2	€97	❌	❌	❌	Y / Y	⭐️ 5 (9)
House Beach Park	€19,932	€84	63%	3	2	2	€58	❌	❌	✅	Y / N	⭐️ 0 (0)
Casa José & Ángeles	€29,664	€129	63%	3	2	4	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Barlovento:Acogedora y tranquila casa Wifi parking	€33,656	€126	73%	3	2.5	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (39)
Casa Kalithea	€39,154	€154	65%	3	3	1	€96	✅	❌	❌	Y / Y	⭐️ 5 (4)
Casa - House en/in La Herradura (Almuñecar)	€15,209	€73	56%	3	2.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (125)
Creativo by Interhome	€50,859	€180	77%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
La Caleta Sea views and Pool	€25,907	€94	74%	3	2	2	€82	✅	❌	❌	Y / Y	⭐️ 0 (0)
Apartamento situado a 50 metros de la playa.	€15,107	€125	33%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
apartment near the sea wifi,parking, large terrace	€13,962	€56	64%	3	1.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (26)
Panamanian Blue Sea Apartment	€33,940	€132	69%	3	2	1	€178	❌	❌	❌	Y / Y	⭐️ 0 (1)
Apartamento de lujo, vistas al puerto deportivo	€32,245	€155	57%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Icon Deluxe Marina	€32,511	€138	63%	3	2	2	€115	✅	❌	❌	Y / Y	⭐️ 0 (2)
Primera Línea de playa	€17,052	€133	35%	3	2	5	€0	❌	✅	❌	Y / N	⭐️ 4.5 (20)
Casa Mare Nostrum: Chic Villa, Heated Pool & Views	€73,528	€371	54%	3	3.5	7	€145	✅	❌	✅	Y / Y	⭐️ 5 (39)
Atmosphere With Private Pool Gym	€96,905	€427	62%	3	3.5	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Vida Marina a Home by the Sea	€32,518	€174	51%	3	2.5	7	€218	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ático a 150m. de la playa con vistas al mar	€19,724	€104	52%	3	2	5	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Vital Home	€20,043	€88	62%	3	2	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lovely house with jacuzzi in Marina del Este	€29,115	€142	56%	3	2	3	€0	❌	✅	❌	Y / Y	⭐️ 5 (17)
§>Magia frente al mar en la playa de La Herradura	€31,608	€88	98%	3	1	2	€10	❌	❌	✅	Y / Y	⭐️ 5 (34)
Casa Geniol - A villa by the sea, pure luxury	€63,860	€415	42%	3	4	7	€146	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Casa Balcón del Mar	€14,648	€125	32%	3	2	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (41)
La Reserva Bay views & Pool	€31,457	€232	37%	3	2	6	€0	✅	❌	❌	Y / N	⭐️ 0 (0)
Precioso chalet, piscina privada vistas al mar	€48,874	€177	73%	3	2.5	4	€58	✅	❌	❌	Y / Y	⭐️ 5 (19)
Alquiler de bonito apartamento verano	€20,374	€60	93%	3	2.5	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Real Views on the Beach	€38,454	€200	51%	3	2	1	€183	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartamento en La Herradura con preciosas vistas	€13,236	€82	44%	3	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Increíbles vistas al mar y tranquilidad	€42,369	€185	58%	3	3	6	€122	✅	❌	❌	Y / Y	⭐️ 5 (9)
Apartamento M@ Jesús en La Herradura	€17,282	€135	35%	3	1	5	€34	❌	❌	❌	Y / Y	⭐️ 4.3 (11)

Return Metrics

-1,285.68% 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)	-€73,305	-€146,611	-€219,917	-€293,222	-€366,528	-€733,056	-€2,199,170
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	-€73,305	-€146,611	-€219,917	-€293,222	-€366,528	-€733,056	-€2,199,170

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,285.68%

Payback Period Days

Return on Investment

-1,285.68%

Marina del Este Andalucía, 18690

3 bed • 1.5 bath • 6 guests

Monthly Rent

€34,967

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €110/night at 57% occupancy.Projected nightly rate is €168/night at 57% occupancy.

Occupancy Rate

Top 48% 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.

€33,518

Avg annual revenue

57%

Avg occupancy rate

€168

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

€35k

€65k

€100k

-€73,306

Profit

Revenue

€34,967

Operating Expenses

€12,273

Operating Income

€22,694

Net Effective Rent

€96,000

Profit (Cash Flow)

-€73,306

€5,702

Cash Investment

Renos & Furnishing

€5,612

Setup Costs

€89

Total

€5,702

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,285.68%

Payback Period Days