23 Carrer dels Mestres Casals i Martorell Barcelona, Catalunya, 08003
2 bed • 1 bath • 3 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%