BNBCalc Short Term Rental Rental Arbitrage Analysis Pl. S. Lorenzo, Sevilla, AN, 41002

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€35,794

Profit (Cash Flow)

€9,262

Cash on Cash Return

214.2%

Annual Revenue

€35,794

AirDNA projects €120/night at 75% occupancy ($32,843). Airbtics projects €123/night at 80% occupancy ($35,794). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 80% occupancy rate, €123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,247	€33,586	€45,895	€62,561
Occupancy	71%	80%	93%	98%
Nightly Rate	€92	€113	€132	€170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MM Apartamento familiar Centro Sevilla	€37,837	€115	89%	2	1.5	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (144)
San Lorenzo Collection Homes 03 - Space Maison	€50,060	€171	78%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (34)
Modern and Cozy Apartment in the Historic Center	€23,126	€89	71%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Sevilla Pleno Centro * * * * 2 Dormitorios	€39,998	€144	74%	2	1.5	3	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Triplex Penthouse - City Centre - Private terrace	€23,694	€63	100%	2	1.5	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (320)
Exclusive penthouse. Old town. Free parking	€41,866	€128	88%	2	2	1	€61	❌	❌	❌	Y / Y	⭐️ 5 (102)
Street Teodosio - City center.	€24,613	€107	62%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (203)
Alohamundi Hércules 01	€30,969	€87	95%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (60)
Alohamundi San Martín	€50,700	€137	98%	2	2.5	2	€61	❌	❌	❌	Y / Y	⭐️ 5 (107)
Alohamundi Martínez Montañés	€55,373	€159	94%	2	2	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (38)
Apartamento Plaza de la Gavidia. Céntrico.	€32,267	€94	93%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (248)
Alohamundi Hércules 02	€32,274	€87	99%	2	1	1	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Alohamundi Duplex Alameda	€39,364	€111	95%	2	2	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (142)
Apartamento Los Azahares VFT/SE/03197	€32,073	€118	72%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (60)
Cervantes. 2 bedrooms, terrace & private pool	€72,997	€209	94%	2	2	1	€80	✅	❌	❌	Y / Y	⭐️ 5 (131)
Deluxe Two-Bedroom apartment Seville Downtown	€46,131	€141	89%	2	2	2	€56	❌	❌	❌	Y / Y	⭐️ 5 (139)
Apartamento Guesthouse La Flamenka Sevilla	€84,240	€311	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (224)
AoA Santa Barbara Apartment 2	€23,126	€74	85%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Santa Bárbara Apartments, 2Bdr Heart of Sevilla	€27,831	€102	73%	2	1	3	€51	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Medina Apartment with garage 3 pax Historic Center	€32,585	€124	71%	2	2	3	€37	❌	❌	✅	Y / Y	⭐️ 4.5 (89)
Apartamento Hércules Sevilla - Vacacional Sevilla	€25,515	€96	68%	2	2	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Duplex Jesús Gran Poder 4. Plaza de la Gavidia	€30,930	€119	71%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
CASA DE SANTA ANA.PARKING GRATIS !.CENTRO CIUDAD	€25,968	€97	70%	2	1	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (235)
Dúplex Santa Bárbara	€29,882	€106	76%	2	2	2	€33	❌	❌	❌	Y / N	⭐️ 4 (21)
City Center Cozy&Bright 2BD. Free parking	€31,340	€111	77%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (153)
SevillaCentre SanLorenzoCozyApartment	€21,423	€62	93%	2	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.5 (307)
Spinola Home: Tu hogar en el corazón de Sevilla	€61,078	€170	98%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (106)
Central, Sleeps 6, Terrace & Balcony with Views	€34,868	€125	75%	2	1	2	€23	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
AoA San Lorenzo Terrace	€35,120	€96	99%	2	1	2	€29	❌	❌	❌	Y / N	⭐️ 4.5 (29)
Teodosio Apartment Sevilla	€28,572	€89	87%	2	1	2	€10	❌	❌	❌	Y / Y	⭐️ 3.5 (6)
San Lorenzo apt. Sevilla centro	€75,642	€278	74%	2	2	3	€56	❌	❌	❌	Y / Y	⭐️ 5 (66)
Modern cozy apartment in Seville.	€16,766	€65	69%	2	1	1	€23	❌	❌	❌	Y / Y	⭐️ 4.5 (165)
Sirena Center apartment	€24,028	€76	80%	2	2	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (38)
Casa Santa Ana. Patio Privado	€17,268	€88	48%	2	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Vicente 66, 2 bedrooms. San Lorenzo quarter	€24,723	€119	53%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Casa Santa Ana B.Parking gratis!	€45,582	€149	81%	2	1	1	€47	❌	❌	✅	Y / Y	⭐️ 5 (113)
FANTASTIC apartment in the city center!	€41,346	€130	86%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (144)
Penthouse with wonderfull terrace in the center.	€36,550	€112	88%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (303)
VFT/SE/03578 Barrio San Lorenzo-Centro Historico	€23,931	€123	53%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (118)
Santa Ana Donkey	€36,972	€116	86%	2	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (11)

Return Metrics

214.24% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€9,262	€18,524	€27,786	€37,049	€46,311	€92,622	€277,868
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	€9,262	€18,524	€27,786	€37,049	€46,311	€92,622	€277,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

214.24%

Payback Period Days

170

Return on Investment

214.24%

Pl. S. Lorenzo Sevilla, Andalucía, 41002

2 bed • 2 bath • 4 guests

Monthly Rent

€35,794

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €120/night at 75% occupancy.Projected nightly rate is €123/night at 80% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€36,715

Avg annual revenue

80%

Avg occupancy rate

€122

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

€40k

€60k

€85k

€9,262

Profit

Revenue

€35,794

Operating Expenses

€12,132

Operating Income

€23,662

Net Effective Rent

€14,400

Profit (Cash Flow)

€9,262

€4,323

Cash Investment

Renos & Furnishing

€4,236

Setup Costs

€87

Total

€4,323

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

214.24%

Payback Period Days

170