BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue€27,768€40,892€71,991€117,134
Occupancy50%60%73%85%
Nightly Rate€149€180€259€366

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
ELVIRIA BEACH APARTMENT IN MARBELLA

No image available

€40,902
€196
57%
327€0✅❌❌Y / Y⭐️ 4.5 (2)
Charming and Modern Townhouse on the Beach

No image available

€48,050
€181
71%
324€209✅❌❌Y / Y⭐️ 4.9 (28)
Great Flat with pool on the beachfront by SharingC

No image available

€18,934
€79
59%
321€178✅❌❌Y / Y⭐️ 4.4 (6)
Amazing flat with views & pool by SharingCo

No image available

€21,220
€70
76%
321€178✅❌❌Y / Y⭐️ 4.5 (5)
AMAZING DÚPLEX NEXT TO THE BEACH IN MARBELLA

No image available

€53,509
€162
89%
342€79✅❌❌Y / Y⭐️ 4.9 (127)
Apartamento Marbella: Hacienda Playa 3 dormitorios

No image available

€25,507
€149
46%
323€105✅❌✅Y / Y⭐️ 4.9 (21)
Hacienda Playa Beach And Pool - Happy.Rentals

No image available

€30,579
€157
52%
321€296✅❌❌Y / N⭐️ 5 (4)
Dunas Beach Apartment

No image available

€34,315
€165
55%
323€141✅❌❌Y / Y⭐️ 4.8 (57)
Beach front in Dunas de Artola, Marbella

No image available

€72,743
€236
82%
326€147✅❌✅Y / Y⭐️ 4.7 (32)
Renoverat radhus med magisk utsikt

No image available

€45,677
€224
52%
324€79✅✅❌Y / Y⭐️ 4.7 (13)
Marbella Deluxe duplex with private pool

No image available

€55,582
€284
50%
321€188✅❌✅Y / Y⭐️ 5 (9)
463 Jardines de Santa Maria Golf

No image available

€33,676
€113
73%
321€167✅❌❌Y / Y⭐️ 5 (9)
Hacienda Playa - Elviria Beachside - Marbella

No image available

€27,083
€170
38%
343€84✅❌❌Y / Y⭐️ 4.7 (3)
Marbella, Playa Real Sea View & Golf

No image available

€47,577
€220
59%
323€0✅✅❌Y / Y⭐️ 5 (2)
Seaside elegance with sea view

No image available

€35,211
€138
60%
323€211✅❌❌Y / Y⭐️ 5 (3)
R05 Penthouse in Elviria 3 bedrooms

No image available

€30,756
€136
60%
323€125✅❌❌Y / Y⭐️ 4.6 (5)
Beachfront Escape 3 Bed House - Stunning Sea Views

No image available

€48,701
€165
78%
334€209✅❌❌Y / Y⭐️ 4.9 (24)
Elviria Villa own heated pool, beach 1 minute walk

No image available

€89,798
€372
66%
327€0✅❌❌Y / Y⭐️ 5 (6)
Zoey | Golf | Gym | View

No image available

€50,994
€149
87%
321€208✅❌❌Y / Y⭐️ 5 (16)
Charming 3Br Apartment 3 min. away from the Beach

No image available

€62,690
€178
96%
322€181✅❌❌Y / Y⭐️ 4.7 (6)
1100 Stunning Marbesa Beachfront Villa with Garden

No image available

€97,230
€401
66%
331€167✅❌❌Y / Y⭐️ 4.5 (11)
MARBELLA- Duplex by the beach

No image available

€17,280
€127
34%
324€147✅❌❌Y / Y⭐️ 4.7 (3)
Beautiful Frontline beach Townhouse

No image available

€52,592
€292
49%
333€164✅❌❌Y / Y⭐️ 4.2 (8)
Closer to the sea & you'd be in it - 3 BED House

No image available

€78,457
€251
85%
334€209✅❌❌Y / Y⭐️ 4.9 (60)
ISABELLA, Rooftop in Jardines de las Golondrinas

No image available

€50,496
€179
76%
333€63✅✅✅Y / Y⭐️ 5 (116)
Apartment Artola Golf D

No image available

€47,381
€199
62%
321€211✅❌✅Y / Y⭐️ 4 (2)
Beach Villa Sea La Vie Marbesa!

No image available

€101,684
€366
73%
334€158✅❌✅Y / Y⭐️ 5 (4)
Carib Playa Charming Andalusian Villa

No image available

€61,140
€311
51%
344€158✅❌✅Y / Y⭐️ 4.9 (17)
Three bedroom apartment in Las Chapas, Marbella.

No image available

€18,358
€132
38%
325€0✅❌❌Y / Y⭐️ 4 (3)
5* Elviria Marbella Hacienda Playa 3 bed apartment

No image available

€46,327
€183
69%
327€0✅❌❌Y / Y⭐️ 5 (1)
Marbella. Villa nær strand - Carib Playa

No image available

€17,914
€119
41%
325€0❌❌❌Y / Y⭐️ 4.9 (39)
Apartamento en Marbella Paraíso al Mar

No image available

€28,495
€127
57%
343€63✅❌❌Y / Y⭐️ 0 (1)
Luxury Getaway Beach & Golf

No image available

€65,396
€312
54%
325€105✅❌❌Y / Y⭐️ 5 (5)
Royal Cabopino Casa 21

No image available

€82,182
€366
61%
345€284✅❌❌Y / Y⭐️ 0 (0)
Golf, Beach Home - 3br/3.5ba - Summer is near!

No image available

€42,010
€177
34%
334€522✅❌✅Y / N⭐️ 5 (1)
OleHolidays Genova junto a Hotel Marriot

No image available

€51,744
€208
67%
326€168✅❌❌Y / Y⭐️ 0 (0)
Villa Golondrina -3bd Family Villa -Pool & Views!

No image available

€87,987
€360
66%
341€416✅❌❌Y / Y⭐️ 0 (0)
Beach villa in Elviria, Marbella

No image available

€95,544
€240
97%
334€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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

345.41%

Payback Period Days

105

Return on Investment

345.41%

property-location

Urb. Marbesa Marbella, Andalucía

3 bed • 3 bath • 6 guests

€69,097

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €239/night at 63% occupancy.Projected nightly rate is €213/night at 60% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

€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

0%

Cash on Cash Return

345.41%

Payback Period Days

105

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service