BNBCalc Short Term Rental Rental Arbitrage Analysis 1 Carrer Garbí, Canet d'en Berenguer, VC, 46529

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€23,929

Profit (Cash Flow)

€1,320

Cash on Cash Return

41.3%

Annual Revenue

€23,929

AirDNA projects €70/night at 50% occupancy ($12,792). Airbtics projects €72/night at 61% occupancy ($16,040). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, €89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,047	€16,864	€24,915	€31,157
Occupancy	47%	64%	74%	79%
Nightly Rate	€50	€69	€89	€104

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Acogedora suite con entrada independiente.	€8,849	€56	39%	1	2	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (123)
Canet beach penthouse	€20,547	€69	79%	1	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (384)
Apartamento sublime en playa	€19,973	€69	79%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (73)
UIM Mediterraneo Casita Palancia Wifi	€22,760	€91	68%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Estudio para parejas en la playa de Puerto,Sagunto	€20,201	€89	59%	1	2	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (6)
Agradable Casa en Puerto de Sagunto	€12,173	€45	73%	1	2	1	€6	❌	❌	✅	Y / Y	⭐️ 4.7 (211)
Apartamento privado- 5min playa	€9,493	€84	31%	1	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (6)
Apto La Sendeta.	€11,326	€45	66%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Apartamento a 5 min de la playa	€16,012	€92	43%	1	2	2	€42	❌	❌	❌	Y / Y	⭐️ 0 (0)
Квартира для жизни и отдыха	€14,647	€49	79%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.6 (26)
Segrelles by Interhome	€14,955	€97	42%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.3 (3)
Apto al lado del mar, económico y con parking	€23,579	€75	86%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
APARTAMENTO CON VISTAS AL MAR MEDITERRANEO	€32,629	€111	78%	1	1	5	€31	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
UIM Mediterraneo ATICO San Pedro Wifi	€24,253	€135	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
Acogedor apartamento en la playa de Canet	€15,014	€58	67%	1	1	1	€46	✅	❌	✅	Y / Y	⭐️ 5 (29)
Precioso apartamento en Canet d,en Berenger	€14,868	€59	65%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (36)
Apartamento 2min andando playa a 25min valencia.	€12,641	€69	50%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.8 (104)
UIM Mediterraneo Diagonal 16 Wfi	€21,878	€93	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
UIM Mediterraneo PB Virgen del Carmen Wifi	€20,955	€104	55%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
UIM Mediterraneo PB Aragon A Wifi	€20,831	€88	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (78)
Playa Canet-WiFi-Amazon Prime-Max	€21,038	€64	89%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 5 (199)
UIM Mediterraneo PB Aragon B Wifi	€23,003	€92	68%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (74)
Precioso apartamento mediterráneo WIFI! VT-46428-V	€11,698	€44	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (285)
Apt. Gran Canet 4 - 8 - 6 (p)	€22,351	€119	50%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apartamento en Canet Playa con parking y WIFI	€35,583	€121	78%	1	1	3	€73	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Elegante apartamento mediterráneo WIFI! VT-46427-V	€9,775	€44	61%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (264)
Apartamento al lado de la playa	€12,986	€72	44%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (93)
Canet Playa, apto junto a la playa, ideal parejas.	€14,257	€51	77%	1	1	7	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (74)
Estudio Mariano Benlliure, 16 Vora Riu (f) (+cp)	€16,549	€67	64%	1	1	1	€53	❌	❌	✅	Y / Y	⭐️ 4.2 (9)
Ático céntrico próximo al mar.	€8,172	€50	45%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Magnificent apartment in Canet Playa. WIFI!	€6,431	€42	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Luminoso apartamento junto al mediterraneo WIFI!!	€13,610	€48	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
Estudio1 cerca de la playa para 2	€13,822	€38	98%	1	1	1	€16	❌	❌	✅	N / N	⭐️ 4.9 (60)
Increíble ático con vistas al mediterráneo!!! WIFI	€12,163	€59	56%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (119)
Charming apartment next to the Mediterrano WIFI!!	€6,431	€42	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
Apt. San Pedro * (p)	€11,477	€62	45%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Loft Moderno y Acogedor WIFI Licencia VT-46203-V	€14,809	€60	65%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (194)
Estudio para parejas con piscina en Canet playa	€13,891	€73	48%	1	1	1	€53	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Ático dúplex con piscina en Canet Playa	€21,817	€84	67%	1	1	2	€47	✅	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

41.27% 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)	€1,320	€2,640	€3,961	€5,281	€6,602	€13,204	€39,612
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	€1,320	€2,640	€3,961	€5,281	€6,602	€13,204	€39,612

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.27%

Payback Period Days

884

Return on Investment

41.27%

1 Carrer Garbí Canet d'en Berenguer, Comunidad Valenciana, 46529

1 bed • 1 bath • 2 guests

Monthly Rent

€23,929

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €70/night at 50% occupancy.Projected nightly rate is €72/night at 61% occupancy.

Occupancy Rate

Top 28% 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.

€16,324

Avg annual revenue

61%

Avg occupancy rate

€72

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

€5k

€15k

€25k

€35k

€1,320

Profit

Revenue

€23,929

Operating Expenses

€11,809

Operating Income

€12,120

Net Effective Rent

€10,800

Profit (Cash Flow)

€1,320

€3,199

Cash Investment

Renos & Furnishing

€3,102

Setup Costs

€97

Total

€3,199

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

41.27%

Payback Period Days

884