BNBCalc.com Investment Analysis Report of Avenida Principal, 94, 03590 Altea, Alicante, Spanje

2 bed • 1 bath • 4 guests • $150,000

BNB

Calc

Return Metrics

6.42% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.42%

Cap Rate

6.98%

Return on Investment

9.22%

Annual Revenue

$22,280

AirDNA projects $127/night at 61% occupancy ($28,295).

User selected values for this report: 61% occupancy rate, $100 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$984

Annual Expenses

$11,803

Utilities

$255

Internet + TV

$30

Water/Sewer

$30

Garbage

$15

Electric

$80

Gas

$0

Other

$100

Maintenance

$261

Property Insurance

$25

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$50

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$186

Management & Platform Fees

$468

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$468

property-location

94 Avenida Principal Altea, Comunidad Valenciana, 03590

2 bed • 1 bath • 4 guests

$22,280

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.42%

Cap Rate

6.98%