BNBCalc Short Term Rental Rental Arbitrage Analysis Urb. Marbesa, Marbella, AN,

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€69,097

Profit (Cash Flow)

€22,341

Cash on Cash Return

345.4%

Annual Revenue

€69,097

AirDNA projects €239/night at 63% occupancy ($54,941). Airbtics projects €213/night at 60% occupancy ($46,582). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, €259 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,768	€40,892	€71,991	€117,134
Occupancy	50%	60%	73%	85%
Nightly Rate	€149	€180	€259	€366

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ELVIRIA BEACH APARTMENT IN MARBELLA	€40,902	€196	57%	3	2	7	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Charming and Modern Townhouse on the Beach	€48,050	€181	71%	3	2	4	€209	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
Great Flat with pool on the beachfront by SharingC	€18,934	€79	59%	3	2	1	€178	✅	❌	❌	Y / Y	⭐️ 4.4 (6)
Amazing flat with views & pool by SharingCo	€21,220	€70	76%	3	2	1	€178	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
AMAZING DÚPLEX NEXT TO THE BEACH IN MARBELLA	€53,509	€162	89%	3	4	2	€79	✅	❌	❌	Y / Y	⭐️ 4.9 (127)
Apartamento Marbella: Hacienda Playa 3 dormitorios	€25,507	€149	46%	3	2	3	€105	✅	❌	✅	Y / Y	⭐️ 4.9 (21)
Hacienda Playa Beach And Pool - Happy.Rentals	€30,579	€157	52%	3	2	1	€296	✅	❌	❌	Y / N	⭐️ 5 (4)
Dunas Beach Apartment	€34,315	€165	55%	3	2	3	€141	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
Beach front in Dunas de Artola, Marbella	€72,743	€236	82%	3	2	6	€147	✅	❌	✅	Y / Y	⭐️ 4.7 (32)
Renoverat radhus med magisk utsikt	€45,677	€224	52%	3	2	4	€79	✅	✅	❌	Y / Y	⭐️ 4.7 (13)
Marbella Deluxe duplex with private pool	€55,582	€284	50%	3	2	1	€188	✅	❌	✅	Y / Y	⭐️ 5 (9)
463 Jardines de Santa Maria Golf	€33,676	€113	73%	3	2	1	€167	✅	❌	❌	Y / Y	⭐️ 5 (9)
Hacienda Playa - Elviria Beachside - Marbella	€27,083	€170	38%	3	4	3	€84	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Marbella, Playa Real Sea View & Golf	€47,577	€220	59%	3	2	3	€0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Seaside elegance with sea view	€35,211	€138	60%	3	2	3	€211	✅	❌	❌	Y / Y	⭐️ 5 (3)
R05 Penthouse in Elviria 3 bedrooms	€30,756	€136	60%	3	2	3	€125	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Beachfront Escape 3 Bed House - Stunning Sea Views	€48,701	€165	78%	3	3	4	€209	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Elviria Villa own heated pool, beach 1 minute walk	€89,798	€372	66%	3	2	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Zoey \| Golf \| Gym \| View	€50,994	€149	87%	3	2	1	€208	✅	❌	❌	Y / Y	⭐️ 5 (16)
Charming 3Br Apartment 3 min. away from the Beach	€62,690	€178	96%	3	2	2	€181	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
1100 Stunning Marbesa Beachfront Villa with Garden	€97,230	€401	66%	3	3	1	€167	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
MARBELLA- Duplex by the beach	€17,280	€127	34%	3	2	4	€147	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Beautiful Frontline beach Townhouse	€52,592	€292	49%	3	3	3	€164	✅	❌	❌	Y / Y	⭐️ 4.2 (8)
Closer to the sea & you'd be in it - 3 BED House	€78,457	€251	85%	3	3	4	€209	✅	❌	❌	Y / Y	⭐️ 4.9 (60)
ISABELLA, Rooftop in Jardines de las Golondrinas	€50,496	€179	76%	3	3	3	€63	✅	✅	✅	Y / Y	⭐️ 5 (116)
Apartment Artola Golf D	€47,381	€199	62%	3	2	1	€211	✅	❌	✅	Y / Y	⭐️ 4 (2)
Beach Villa Sea La Vie Marbesa!	€101,684	€366	73%	3	3	4	€158	✅	❌	✅	Y / Y	⭐️ 5 (4)
Carib Playa Charming Andalusian Villa	€61,140	€311	51%	3	4	4	€158	✅	❌	✅	Y / Y	⭐️ 4.9 (17)
Three bedroom apartment in Las Chapas, Marbella.	€18,358	€132	38%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 4 (3)
5* Elviria Marbella Hacienda Playa 3 bed apartment	€46,327	€183	69%	3	2	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Marbella. Villa nær strand - Carib Playa	€17,914	€119	41%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Apartamento en Marbella Paraíso al Mar	€28,495	€127	57%	3	4	3	€63	✅	❌	❌	Y / Y	⭐️ 0 (1)
Luxury Getaway Beach & Golf	€65,396	€312	54%	3	2	5	€105	✅	❌	❌	Y / Y	⭐️ 5 (5)
Royal Cabopino Casa 21	€82,182	€366	61%	3	4	5	€284	✅	❌	❌	Y / Y	⭐️ 0 (0)
Golf, Beach Home - 3br/3.5ba - Summer is near!	€42,010	€177	34%	3	3	4	€522	✅	❌	✅	Y / N	⭐️ 5 (1)
OleHolidays Genova junto a Hotel Marriot	€51,744	€208	67%	3	2	6	€168	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa Golondrina -3bd Family Villa -Pool & Views!	€87,987	€360	66%	3	4	1	€416	✅	❌	❌	Y / Y	⭐️ 0 (0)
Beach villa in Elviria, Marbella	€95,544	€240	97%	3	3	4	€289	✅	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

345.41% 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)	€22,341	€44,682	€67,024	€89,365	€111,706	€223,413	€670,241
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	€22,341	€44,682	€67,024	€89,365	€111,706	€223,413	€670,241

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

345.41%

Payback Period Days

105

Return on Investment

345.41%

Urb. Marbesa Marbella, Andalucía

3 bed • 3 bath • 6 guests

Monthly Rent

€69,097

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €239/night at 63% occupancy ($54,941.31). Airbtics projects €213/night at 60% occupancy ($46,582).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€49,140

Avg annual revenue

60%

Avg occupancy rate

€213

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

€40k

€70k

€105k

€22,341

Profit

Revenue

€69,097

Operating Expenses

€16,755

Operating Income

€52,341

Net Effective Rent

€30,000

Profit (Cash Flow)

€22,341

€6,468

Cash Investment

Renos & Furnishing

€6,371

Setup Costs

€97

Total

€6,468

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

345.41%

Payback Period Days

105