BNBCalc Short Term Rental Rental Arbitrage Analysis 19 Carrer de l'Erudit Orellana, València, VC, 46008

1 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€27,734

Profit (Cash Flow)

€4,366

Cash on Cash Return

150.6%

Annual Revenue

€27,734

AirDNA projects €108/night at 70% occupancy ($27,504). Airbtics projects €96/night at 79% occupancy ($27,733). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,064	€27,470	€36,619	€45,556
Occupancy	70%	84%	88%	96%
Nightly Rate	€78	€88	€112	€128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Romantic and Rustic Penthouse with a Sun Kissed Terrace	€31,786	€89	97%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (445)
Estudio en la Gran Manzana	€43,840	€124	95%	1	1	11	€38	✅	❌	❌	Y / Y	⭐️ 5 (14)
LOFT élégant, quartier authentique	€22,193	€67	88%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (89)
La Guarida II	€25,645	€86	80%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (139)
Large terrace with views next to Torres de Quart	€38,271	€107	98%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Buhardilla con encanto. Apartamento céntrico. Pkng	€18,668	€59	85%	1	1	3	€57	❌	❌	❌	N / Y	⭐️ 5 (310)
Encantador piso reformado Centro Valencia.	€31,264	€102	83%	1	1	11	€48	❌	❌	❌	Y / Y	⭐️ 5 (79)
Magnifica vivienda a estrenar junto a Plaza España	€23,944	€117	54%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (81)
Apartamento doble en el centro de Valencia	€14,232	€79	49%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.6 (89)
La Guarida III	€28,255	€87	87%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (179)
Beautiful and cozy loft with lots of charm	€42,168	€116	99%	1	1	3	€24	❌	❌	❌	Y / N	⭐️ 5 (320)
CALLE CUENCA 2	€17,939	€60	80%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (165)
Triador Apartment	€23,780	€68	95%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (229)
Lovely Modern Flat Valencia Center	€33,147	€101	89%	1	1.5	11	€28	❌	❌	❌	Y / Y	⭐️ 5 (131)
Central Cozy Ground Floor Studio	€20,081	€81	67%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4 (20)
Centric and cozy apartment	€27,471	€97	76%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (292)
Apartamento en la Gran Manzana	€32,034	€90	96%	1	1	11	€38	✅	❌	❌	Y / Y	⭐️ 5 (17)
La Suite de Abastos	€23,924	€81	79%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
central loft	€22,869	€71	88%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.4 (69)
CALLE CUENCA	€19,956	€71	75%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.3 (220)
Apartamento 1 dormitorio con terraza en Abastos	€29,950	€128	64%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Attic loft Gran Vía	€20,029	€126	43%	1	1	3	€28	❌	❌	✅	Y / N	⭐️ 4.5 (12)
Apartamento completo, junto al botánico.	€17,531	€86	56%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.5 (106)
Apartamento Valencia Centro + parking option	€27,798	€87	87%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (367)
Literato 17	€53,512	€178	81%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (63)
Precioso piso -nuevo- muy cerca de Plaza España	€29,434	€118	67%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (57)
Pare Rico 1	€54,350	€175	84%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (65)
Fabulosa vivienda nueva a un paso de Plaza EspañA	€24,782	€111	59%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (131)
LOFT IDEAL en plein centre ville	€21,696	€61	95%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (87)
La Guarida I	€28,005	€87	87%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (144)
Mercat Central Apartment	€20,606	€58	96%	1	1	2	€24	❌	❌	❌	Y / N	⭐️ 4.5 (462)
Cerca del Carmen WIFI/Amazon VT-44596V	€31,222	€101	84%	1	1	5	€48	❌	❌	✅	Y / Y	⭐️ 5 (70)
Valencia Bajo I - Apartamento Centro	€25,551	€80	87%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Rojas Market. A/A + Patio	€37,827	€148	68%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
CENTRAL, BRIGHT, IN ÈL BOTÀNIC+WIFI (FIBER 300 MB)	€25,781	€73	96%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (302)
Bonito apartamento en Valencia recién reformado	€24,823	€101	67%	1	1	4	€19	❌	❌	❌	Y / Y	⭐️ 5 (61)
Apartamento centro de Valencia	€25,045	€78	86%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (107)
Modern Apartment In the Heart of Valencia	€35,691	€136	71%	1	1	1	€57	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Central close to Old Town WIFI/Amazon	€30,956	€100	84%	1	1	3	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (110)
Ático en el centro	€21,086	€78	72%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (48)

Return Metrics

150.57% 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)	€4,365	€8,731	€13,097	€17,463	€21,828	€43,657	€130,973
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	€4,365	€8,731	€13,097	€17,463	€21,828	€43,657	€130,973

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

150.57%

Payback Period Days

242

Return on Investment

150.57%

19 Carrer de l'Erudit Orellana València, Comunidad Valenciana, 46008

1 bed • 1 bath • 3 guests

Monthly Rent

€27,734

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €108/night at 70% occupancy ($27,504.96). Airbtics projects €96/night at 79% occupancy ($27,733).

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€28,178

Avg annual revenue

79%

Avg occupancy rate

€96

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

€25k

€40k

€55k

€4,366

Profit

Revenue

€27,734

Operating Expenses

€11,368

Operating Income

€16,366

Net Effective Rent

€12,000

Profit (Cash Flow)

€4,366

€2,899

Cash Investment

Renos & Furnishing

€2,811

Setup Costs

€88

Total

€2,899

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

150.57%

Payback Period Days

242