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 23 Carrer dels Mestres Casals i Martorell, Barcelona, CT, 08003

2 bed • 1 bath • 3 guests • €300,000

BNB

Calc

Annual Revenue

€53,153

Profit (Cash Flow)

€21,758

Cap Rate

12.6%

Annual Revenue

€53,153

AirDNA projects €145/night at 88% occupancy ($46,659). Airbtics projects €182/night at 80% occupancy ($53,152). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, €182 rate per night.

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

Percentiles25%50%75%90%
Revenue€30,414€46,291€88,217€120,282
Occupancy70%84%94%97%
Nightly Rate€117€148€253€334

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
El Born Sunny View Terrace, Quiet, Walk Everywhere

No image available

€87,298
€254
93%
213€67❌❌❌Y / Y⭐️ 5 (166)
Plaza Catalunya Nice and Comfy 1.2

No image available

€48,383
€140
93%
211€73❌❌❌Y / Y⭐️ 5 (284)
Apartment in Born - Carders

No image available

€91,925
€256
98%
221€0❌❌❌Y / Y⭐️ 4.5 (162)
Be Barcelona - Plaza Catalunya Nice and Comfy 2.2

No image available

€48,662
€139
94%
211€73❌❌❌Y / Y⭐️ 5 (269)
Antique apartment old town w elevator

No image available

€91,528
€274
89%
213€145❌✅❌Y / Y⭐️ 4.5 (42)
Be Barcelona Nice and Comfy 1.3

No image available

€70,819
€198
97%
211€73❌❌❌Y / Y⭐️ 5 (191)
Be Barcelona - Plaza Catalunya Nice and Comfy 2.3 (MP4)

No image available

€74,973
€208
98%
211€73❌❌❌Y / Y⭐️ 5 (308)
Plaza Catalunya Nice and Comfy 3.1

No image available

€55,078
€152
96%
211€73❌❌❌Y / Y⭐️ 5 (289)
Ola Living Music 1

No image available

€57,539
€183
86%
221€0❌❌❌Y / Y⭐️ 4.5 (286)
Warm flat up to 4 guests

No image available

€61,342
€192
84%
211€97❌❌❌Y / Y⭐️ 4.5 (34)
Cute apartment in downtown Barcelona

No image available

€75,266
€232
86%
211€97❌❌❌Y / Y⭐️ 5 (24)
Barcelona centro, piso de lujo

No image available

€68,058
€246
75%
213€58❌❌❌Y / Y⭐️ 5 (4)
Flat with workstation - Center El Born + Gym pass

No image available

€37,350
€131
78%
21.531€58❌❌❌Y / Y⭐️ 5 (7)
Chic 2-bedroom apartment in Born

No image available

€37,073
€112
90%
213€58❌❌❌Y / Y⭐️ 4.5 (20)
Estupendo apartamento con 2 habitaciones

No image available

€36,697
€182
55%
21.531€48❌❌❌Y / Y⭐️ 4.5 (9)
New stylish apartment in old town BCN w elevator

No image available

€135,210
€379
96%
213€146❌✅❌Y / Y⭐️ 5 (13)
2BR flat pool, parking, terrace

No image available

€28,546
€122
64%
2232€48✅❌❌Y / Y⭐️ 5 (5)
Elegant apartment old town w elevator

No image available

€124,878
€353
95%
213€146❌✅❌Y / Y⭐️ 5 (8)
Centric apartment 3

No image available

€43,749
€128
92%
223€43❌❌❌Y / Y⭐️ 4.6 (76)
Comfortable Central located 2bed 1bath apartment N

No image available

€43,854
€143
82%
217€58❌❌✅Y / Y⭐️ 4.7 (155)
Amazing new apartment with rooftop jacuzzi

No image available

€137,146
€383
96%
213€146❌❌❌Y / Y⭐️ 4.7 (6)
Apartment In Borne Ciutat Vella

No image available

€16,294
€65
69%
2132€82❌❌❌Y / Y⭐️ 4.5 (10)
2 Bedrooms • Luxury • Heart • Ciutat Vella • 5*

No image available

€90,968
€253
98%
223€54❌❌❌Y / Y⭐️ 4.3 (13)
Apartamento en el Born. 2 habitaciones y terraza

No image available

€19,793
€76
71%
21.531€48❌❌❌Y / Y⭐️ 5 (4)
Prime Location Stylist apartment w elevator

No image available

€108,873
€334
87%
213€146❌✅❌Y / Y⭐️ 4.8 (11)
Perfectly Located New Apartment

No image available

€108,717
€341
85%
213€146❌❌❌Y / Y⭐️ 4.7 (8)
PRECIOSO ATICO EN EL CORAZON DE BARCELONA

No image available

€20,519
€82
68%
2131€48❌❌✅Y / Y⭐️ 5 (8)
Incredible apartment 2 bedroom with pool & parking

No image available

€19,764
€117
46%
2232€48✅❌❌Y / Y⭐️ 5 (7)
Cozy Cathedral

No image available

€37,294
€123
83%
21.53€0❌❌❌Y / Y⭐️ 4.5 (33)
Lovely stylish central apartment w elevator

No image available

€110,343
€304
97%
213€146❌✅❌Y / Y⭐️ 4.8 (18)
Amazing Comfortable 2Bed Monthly Rental Only

No image available

€46,992
€158
80%
2132€66❌❌❌Y / Y⭐️ 5 (39)
Entire accommodation: housing in Barcelona, Spain

No image available

€25,622
€113
62%
2231€58❌❌❌Y / Y⭐️ 5 (34)
cozy holiday apartment

No image available

€32,469
€118
75%
212€0❌❌❌Y / Y⭐️ 4.5 (29)
Cozi apartament en sentre

No image available

€30,305
€118
70%
211€0❌❌❌Y / N⭐️ 4.7 (55)
Born Two Bedroom Apartment- FREE WIFI

No image available

€16,529
€65
70%
2132€29❌❌❌Y / Y⭐️ 4.5 (13)
Bright & perfect location Flat in Barcelona.

No image available

€16,530
€63
72%
2132€56❌❌❌N / Y⭐️ 5 (14)
City Center Quiet 2BR

No image available

€22,814
€133
47%
21.533€91❌❌✅Y / Y⭐️ 5 (13)
Sunny penthouse reformed in el Born ac.

No image available

€18,687
€69
74%
2133€58❌❌✅Y / N⭐️ 4 (11)
Stylish lux oasis old town w elevator

No image available

€55,102
€284
53%
21.53€0❌✅❌Y / Y⭐️ 4 (6)
Apartamento acogedor en Ciutat Vella con terraza

No image available

€22,505
€65
94%
2131€48❌❌❌Y / Y⭐️ 5 (25)

Return Metrics

29.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€21,757€43,515€65,272€87,030€108,787€217,575€652,725
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€239,999€239,999€239,999€239,999€239,999€239,999€239,999
Down Payment€60,000€60,000€60,000€60,000€60,000€60,000€60,000
Property Appreciation€9,000€18,270€27,818€37,652€47,782€103,174€428,178
Total Return€330,757€361,785€393,090€424,682€456,569€620,750€1,380,904

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

29.72%

Cap Rate

12.58%

Return on Investment

47.79%

property-location

23 Carrer dels Mestres Casals i Martorell Barcelona, Catalunya, 08003

2 bed • 1 bath • 3 guests

159

Airbnb Investor Score

€21,757

Annual Profit

12.6%

Cap Rate

29.7%

Cash on Cash

€53,153

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €145/night at 88% occupancy ($46,659.19). Airbtics projects €182/night at 80% occupancy ($53,152).

Top 58% of comparables

Top 44% 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.

€56,887

Avg annual revenue

80%

Avg occupancy rate

€182

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

€55k

€95k

€140k

Sign up to see the data on 40 all comparables

€21,758

Profit

Revenue

€53,153

Operating Expenses

€15,396

Operating Income

€37,757

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€21,758

€73,201

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€4,201

Closing Costs

€9,000

Total

€73,201

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

29.72%

Cap Rate

12.58%

Profit (Cummulative)

€21,758

€240,000

€4,201

€9,000

€0

Total Gain

€34,984