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 Investment Analysis 11 Av. d'Ausiàs March, València, VC, 46004

3 bed • 2 bath • 6 guests • $225,000

BNB

Calc

Annual Revenue

$46,867

Profit (Cash Flow)

$11,916

Cap Rate

12.0%

Annual Revenue

$46,867

AirDNA projects $180/night at 77% occupancy ($50,622). Airbtics projects $132/night at 81% occupancy ($39,051). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 77% occupancy rate, $167 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,105$34,918$52,799$69,809
Occupancy73%84%91%96%
Nightly Rate$93$112$156$195

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
Irrésistible LOFT ARTY à 5 min de Ruzafa
$39,096
$111
93%
311$48❌❌❌Y / Y⭐️ 4.9 (85)
Encorts/ C. Ciencias/Ruzafa N·Reg. VT-37994-V
$30,813
$90
91%
313$43❌❌❌Y / Y⭐️ 4.7 (128)
COZY, 3 BR APT IN RUZAFA + WIFI
$29,260
$94
84%
311$81❌❌❌Y / Y⭐️ 4.6 (129)
Big apartment in Valencia, Spain
$28,861
$85
90%
312$86❌❌❌Y / Y⭐️ 4.3 (130)
Aparts (75m2, <7 persons) 3 badrooms
$36,075
$112
84%
312$43❌❌✅Y / Y⭐️ 4.5 (124)
Céntrico apartamento en Ruzafa, excelentes vistas
$33,515
$133
68%
333$40❌❌❌Y / Y⭐️ 4.7 (102)
Rubén Vela
$27,828
$101
73%
313$54❌❌✅Y / Y⭐️ 4 (53)
Apartamento en el corazón de Ruzafa
$64,792
$189
93%
312$54❌❌❌Y / Y⭐️ 4.9 (178)
Acogedor apartamento | Cozy apartment
$36,312
$115
82%
311$75❌❌❌Y / Y⭐️ 4.8 (182)
Apartamento ubicado en zona Ruzafa
$29,549
$98
81%
328$38❌❌❌Y / Y⭐️ 4.8 (185)
Apartamento Valencia Capital
$28,658
$87
90%
322$0❌❌✅Y / Y⭐️ 4.8 (210)
BEAUTIFUL LUXURIOUS FLAT RUZAFA WITH TERRACE.
$40,549
$151
71%
325$92❌❌❌Y / Y⭐️ 4.8 (167)
Central Park Apartment_Apartamento Parque central
$61,478
$251
66%
327$75❌❌✅Y / Y⭐️ 4.8 (20)
Vivienda en barrio de Ruzafa / 10 PAX
$40,479
$192
56%
322$108❌❌❌Y / Y⭐️ 4.4 (19)
Apartamento entre Ciudad de las Ciencias y Ruzafa
$31,842
$174
50%
313$0❌❌✅Y / Y⭐️ 4.2 (5)
Big & Clean Apartment.
$31,590
$182
47%
323$43❌❌❌Y / Y⭐️ 4.8 (42)
Parque Central Xvi
$94,281
$322
80%
321$0❌❌❌Y / Y⭐️ 4.3 (3)
Ruzafa sin el ruido / 4-7 p (wifi + clim F/C)
$28,165
$84
89%
326$43❌❌❌Y / Y⭐️ 4.5 (104)
Parque Central. WIFI-Parking-Aire Acondicion
$26,384
$76
93%
325$59❌❌❌Y / Y⭐️ 4.8 (166)
Trendy apartment in the heart of Ruzafa
$35,027
$110
87%
312$0❌❌❌Y / Y⭐️ 4.6 (20)
Parque Central Valencia Centre by Ruzafa
$48,898
$177
75%
3130$65❌❌❌Y / Y⭐️ 4.8 (13)
Comfort en ruimte in centraal Valencia
$30,744
$84
100%
3328$54❌❌❌Y / Y⭐️ 5 (7)
Parque Central XIV
$82,452
$256
88%
321$0❌❌❌Y / Y⭐️ 5 (1)
Affordable Apartment Near Ruzafa
$20,082
$59
93%
3130$65❌❌❌Y / Y⭐️ 4.5 (25)
El apartamento de Rocio
$43,649
$134
89%
3230$32❌❌✅Y / Y⭐️ 5 (14)
Ruzafa Piso Reformado TV 70" - 94mts.2
$28,253
$93
83%
314$0❌❌❌Y / N⭐️ 5 (1)
Ruzafa 5 min, perfect locatión.
$35,179
$108
89%
321$65❌❌❌Y / Y⭐️ 4.4 (9)
Ático muy luminoso en Ruzafa
$32,665
$119
75%
3230$54❌❌✅Y / Y⭐️ 4.5 (29)
Spacious 3-bedroom apartment, 1Gb wifi, aircon
$28,725
$77
100%
3228$86❌❌❌Y / Y⭐️ 5 (17)
Apartamento Navarro(todo el apt)
$46,026
$131
96%
312$0❌❌✅Y / Y⭐️ 4 (3)
3 bedroom apartment near Ruzafa
$24,034
$98
67%
315$0❌❌❌Y / N⭐️ 0 (1)
Valencia's apartment 3 bedroom
$36,761
$124
81%
3230$32❌❌✅Y / Y⭐️ 4.6 (57)
Lander Ruzafa 301
$32,208
$100
88%
321$103❌❌❌Y / Y⭐️ 4.5 (2)
NewWave Russafa Haven
$39,258
$146
73%
322$81❌❌✅Y / Y⭐️ 4.5 (168)
Elegante apartamento en Valencia
$14,741
$106
38%
321$0❌❌❌Y / N⭐️ 4 (2)
Super Apartament 3rooms, 2 Bth, Ac wifi
$43,146
$129
91%
321$43❌❌❌Y / N⭐️ 4.5 (15)
Lander Ruzafa 401
$31,842
$87
100%
321$0❌❌❌Y / Y⭐️ 4.7 (3)
1C - Spacious apartment in Ruzafa
$59,048
$193
82%
323$86❌❌❌Y / Y⭐️ 5 (10)
3 BR, BRIGHT, CENTRAL IN RUZAFA + WIFI (FIBER)
$30,832
$113
71%
321$97❌❌❌Y / Y⭐️ 4.9 (66)
Apartament with 3 rooms center Valencia
$82,197
$221
100%
322$16❌❌❌Y / Y⭐️ 4 (22)

Return Metrics

19.77% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,916$23,832$35,749$47,665$59,582$119,164$357,494
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,210$4,557$7,048$9,693$12,502$29,365$180,000
Down Payment$45,000$45,000$45,000$45,000$45,000$45,000$45,000
Property Appreciation$6,750$13,702$20,863$28,239$35,836$77,381$321,134
Total Return$65,876$87,092$108,661$130,599$152,921$270,911$903,629

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.77%

Cap Rate

12.04%

Return on Investment

34.65%

property-location

11 Av. d'Ausiàs March València, Comunidad Valenciana, 46004

3 bed • 2 bath • 6 guests

$46,867

Annual Revenue

BNBCalc predicts this property will get $132 per night with 81% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Top 71% of comparables

Top 23% 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.

$39,132

Avg annual revenue

81%

Avg occupancy rate

$132

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

$65k

$95k

Sign up to see the data on 40 all comparables

$11,916

Profit

Revenue

$46,867

Operating Expenses

$19,773

Operating Income

$27,094

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$11,916

$60,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$8,500

Closing Costs

$6,750

Total

$60,250

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.77%

Cap Rate

12.04%

Profit (Cummulative)

$11,916

$2,210

$8,500

$6,750

$0

Total Gain

$20,877