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 21 C. de Béjar, Madrid, MD, 28028

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€37,595

Profit (Cash Flow)

€13,973

Cash on Cash Return

461.4%

Annual Revenue

€37,595

AirDNA projects €106/night at 77% occupancy ($29,787). Airbtics projects €117/night at 88% occupancy ($37,594). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 88% occupancy rate, €117 rate per night.

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

Percentiles25%50%75%90%
Revenue€22,410€31,309€55,630€76,131
Occupancy81%89%96%99%
Nightly Rate€74€94€156€206

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
Bella casa en Madrid

No image available

€58,067
€158
99%
122€20❌❌❌Y / Y⭐️ 4.8 (253)
Ground-floor with parking included

No image available

€51,975
€157
90%
123€40❌❌✅Y / Y⭐️ 4.9 (49)
General Oraa IX - Darya Living

No image available

€87,210
€284
84%
122€0❌❌❌Y / Y⭐️ 4.8 (92)
Madrid cerca de todo

No image available

€25,479
€86
79%
127€50❌❌❌Y / Y⭐️ 4.5 (21)
Duplex in Guindalera (E)

No image available

€22,501
€69
81%
122€64❌❌❌Y / N⭐️ 4.5 (30)
A Precioso Ático

No image available

€25,343
€69
98%
112€20❌❌❌Y / Y⭐️ 4.8 (206)
Exterior y nuevo en barrio de Salamanca. Una joya.

No image available

€47,618
€143
90%
112€35❌❌❌Y / Y⭐️ 4.8 (63)
PRECIOSO Y CALIDO PISO EN MADRID

No image available

€21,791
€73
78%
112€44❌❌❌Y / Y⭐️ 4.4 (43)
Iriarte Studio apartment in Madrid

No image available

€31,639
€106
77%
111€99❌❌❌Y / Y⭐️ 4.5 (15)
Exterior. Bº Salamanca. Av. de América

No image available

€35,584
€108
88%
112€35❌❌❌Y / Y⭐️ 4.9 (65)
Apartamento Independiente 3

No image available

€29,057
€78
99%
112€20❌❌❌Y / Y⭐️ 4.8 (243)
Bonito apartamento Avenida de America (Madrid)

No image available

€21,527
€78
74%
114€29❌❌❌Y / Y⭐️ 4.5 (34)
A Precioso Apartamento en Madrid

No image available

€27,676
€74
100%
112€20❌❌❌Y / Y⭐️ 4.8 (263)
Estupendo piso en Madrid

No image available

€77,605
€212
99%
112€20❌❌❌Y / Y⭐️ 4.8 (239)
Bella terraza en Madrid

No image available

€29,975
€80
100%
112€20❌❌❌Y / Y⭐️ 4.8 (237)
Apartamento Independiente

No image available

€66,453
€185
97%
112€20❌❌❌Y / Y⭐️ 4.8 (235)
Modern sweet Studio 15mins Center Airport WiZink

No image available

€23,060
€74
82%
112€29❌✅❌N / Y⭐️ 4.8 (75)
Charming Avenida América - Renovado, Cama King, AC

No image available

€34,124
€94
97%
111€64❌❌❌Y / Y⭐️ 4.9 (31)
Salamanca (Madrid) -1BD 1BTH- Bright and Executive

No image available

€73,334
€214
93%
111€46❌❌❌Y / Y⭐️ 4.6 (116)
Cozy 1 Bedroom Flat with Balcony, 2 mints to Metro

No image available

€20,714
€56
98%
112€74❌❌❌Y / Y⭐️ 4.3 (115)
Madrid comfort, fast Wi-Fi, SmartTV 55" 4K

No image available

€25,634
€83
80%
112€41❌❌❌Y / Y⭐️ 4.8 (135)
piso en Madrid cerca de todo

No image available

€21,092
€89
63%
114€50❌❌❌Y / Y⭐️ 4.7 (17)
MyHouseSpain - Maravilloso apartamento renovado

No image available

€52,735
€173
82%
111€35❌❌❌Y / Y⭐️ 4.5 (3)
Exclusive Design in Salamanca - Francisco Silvela

No image available

€34,990
€114
82%
111€109❌❌❌Y / Y⭐️ 4.8 (47)
Fantastic flat next to the IE P.VER

No image available

€87,396
€265
89%
111€56❌❌❌Y / Y⭐️ 4.9 (137)
Apartamento Independiente 1

No image available

€33,535
€93
96%
112€20❌❌❌Y / Y⭐️ 4.9 (242)
Very bright apartment on Avenida de America

No image available

€40,169
€114
93%
111€59❌❌❌Y / Y⭐️ 4.5 (16)
Apartment very well located in Avenida de América

No image available

€45,156
€134
89%
111€59❌❌❌Y / Y⭐️ 4.7 (21)
Madrid urban stay

No image available

€20,473
€61
89%
113€37❌❌❌Y / Y⭐️ 4.5 (117)
One bedroom apartment in Avenida de America

No image available

€57,198
€162
94%
111€59❌❌❌Y / Y⭐️ 4.4 (7)
Well connected apartment on Avenida de America

No image available

€21,833
€65
85%
111€59❌❌❌Y / Y⭐️ 4.8 (12)
One bedroom apartment in Avenida de América

No image available

€38,739
€116
88%
111€59❌❌❌Y / Y⭐️ 4.8 (26)
Modern & comfy-1bedroom 1bathroom-Prosperidad

No image available

€69,983
€206
92%
111€46❌❌❌Y / Y⭐️ 4.7 (18)
Interior apartment with a bright patio view

No image available

€22,330
€63
94%
111€59❌❌❌Y / Y⭐️ 4.8 (39)
Las Ventas Parking - Salamanca District

No image available

€35,374
€98
99%
117€0❌❌✅Y / N⭐️ 4.2 (15)
Charming local's apartment

No image available

€24,337
€70
95%
112€0❌❌✅Y / N⭐️ 4.9 (31)
Apartamentos Turísticos Seviro Madrid

No image available

€46,038
€156
80%
113€54❌❌✅Y / Y⭐️ 4.9 (33)
Piso Guindalera Barrio Salamanca

No image available

€18,442
€81
61%
113€20❌❌❌Y / Y⭐️ 4.8 (10)
Coqueta buhardilla | 1 HAB | WiFi Calefacción

No image available

€21,419
€73
77%
1132€44❌❌❌Y / Y⭐️ 4.5 (108)
Fantástico piso vigilancia 24h

No image available

€32,730
€95
93%
112€20✅❌❌Y / Y⭐️ 4.4 (109)

Return Metrics

461.4% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€13,972€27,945€41,917€55,890€69,863€139,726€419,178
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€13,972€27,945€41,917€55,890€69,863€139,726€419,178

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

461.4%

Payback Period Days

79

Return on Investment

461.4%

property-location

21 C. de Béjar Madrid, Comunidad de Madrid, 28028

1 bed • 1 bath • 4 guests

€37,595

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €106/night at 77% occupancy ($29,787.31). Airbtics projects €117/night at 88% occupancy ($37,594).

Top 61% of comparables

Top 33% 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.

€39,008

Avg annual revenue

88%

Avg occupancy rate

€117

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

€90k

Sign up to see the data on 40 all comparables

€13,973

Profit

Revenue

€37,595

Operating Expenses

€12,822

Operating Income

€24,773

Net Effective Rent

€10,800

Profit (Cash Flow)

€13,973

€3,028

Cash Investment

Renos & Furnishing

€2,936

Setup Costs

€92

Total

€3,028

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

461.4%

Payback Period Days

79