BNBCalc Short Term Rental Investment Analysis 236 Carrer de Calàbria, Barcelona, CT, 08029

3 bed • 1.5 bath • 6 guests • $700,000

BNB

Calc

Annual Revenue

$60,192

Profit (Cash Flow)

$37,665

Cap Rate

6.1%

Annual Revenue

$60,192

AirDNA projects $264/night at 79% occupancy ($76,175). Airbtics projects $206/night at 80% occupancy ($60,192). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,131	$58,479	$81,750	$117,032
Occupancy	67%	86%	93%	97%
Nightly Rate	$158	$184	$237	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nice 3 BedRoom flat in front of Park Eixample	$57,851	$158	99%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (364)
Deluxe Apartment by Fira EnjoyBCN Apartments	$77,480	$290	70%	3	2	1	$167	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Days in Barcelona ☼♥ Eixample I	$51,675	$215	65%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (239)
3 bedrooms Apt in Barcelona center	$51,273	$160	87%	3	2	4	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (254)
Mercedes Heritage-Apartamento de 3 Dorms y Terraza	$80,900	$375	58%	3	1	1	$76	❌	❌	❌	Y / Y	⭐️ 5 (11)
Bright, Spacious, and Modern Eixample Flat	$67,078	$198	92%	3	2	4	$81	❌	❌	❌	Y / Y	⭐️ 5 (365)
BBarcelona Modern Eixample Apartment	$62,486	$181	93%	3	2	3	$97	❌	❌	❌	Y / Y	⭐️ 4 (18)
Spacious & authentic apartment Eixample	$58,240	$158	98%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (114)
Mercedes Heritage - 3 Bedroom Apartment	$55,560	$354	42%	3	2	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Céntrico en la zona del Example, muy acogedor	$76,104	$230	89%	3	1	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (167)
Josep Tarradellas 80	$59,555	$226	72%	3	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (29)
La Casa de Pintoresco En L'Eixample	$38,911	$178	59%	3	1	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (33)
Duplex 3 rooms, with large terrace, internet.	$49,080	$146	90%	3	1	4	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (212)
AB Eixample Viladomat	$81,749	$237	92%	3	2	1	$107	❌	❌	❌	Y / Y	⭐️ 4.2 (111)
Brand new, great located apartment for families	$86,874	$276	86%	3	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (193)
Private terrace, 3 bedrooms, Eixample	$78,793	$223	95%	3	2	1	$76	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Family flat in Sarrià/Diagonal	$55,679	$161	94%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Nice Apartment .	$63,938	$179	97%	3	2	2	$72	❌	❌	❌	Y / Y	⭐️ 4.5 (252)
Homenfun Barcelona Sants estación	$39,160	$143	69%	3	2	1	$119	❌	❌	❌	Y / N	⭐️ 5 (6)
Moderno apartamento en el Eixample	$105,529	$325	88%	3	2	3	$141	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
G-Apartamento en el centro de la ciudad	$32,479	$102	87%	3	2	30	$86	❌	❌	❌	Y / Y	⭐️ 5 (17)
Bright flat / 3 bedrooms / Barcelona	$76,245	$217	96%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Flat with Swimming Pool in Barcelona	$76,784	$333	63%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Apartamento Familiar en el Eixample	$48,798	$199	67%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Entenca Executive, 3 bedrooms , 2 bathrooms WIFI	$35,355	$141	67%	3	2	3	$129	❌	❌	❌	Y / N	⭐️ 4.5 (57)
Spacious and sunny apartment for 5	$69,172	$184	100%	3	2	7	$74	❌	❌	❌	Y / Y	⭐️ 5 (214)
Fantastico Duplex en el centro	$83,807	$259	88%	3	2	25	$81	❌	❌	✅	Y / Y	⭐️ 5 (33)
Moderno y cómodo apartamento en Eixample	$59,248	$213	76%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartamento Avenida Tarradellas	$30,555	$170	47%	3	1	1	$43	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Penthouse w/ private rooftop terrace in Eixample	$49,069	$153	85%	3	2.5	2	$235	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Spacious apartment city center	$21,938	$111	54%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Private terrace, 3 bedrooms, 2 bathrooms, central	$63,135	$184	93%	3	1.5	1	$75	❌	❌	❌	Y / Y	⭐️ 4 (51)
Spacious delightful 3bd+2bth	$46,634	$137	93%	3	2	32	$130	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sants Tarradellas Apartments	$43,308	$174	68%	3	2	1	$43	❌	❌	✅	Y / Y	⭐️ 4.3 (49)
Charming apartment in Eixample	$34,841	$112	85%	3	1	32	$119	❌	❌	❌	Y / N	⭐️ 0 (1)
Nema - 3 bedrooms balcony in Eixample Esquerra	$100,248	$330	83%	3	2	31	$162	❌	❌	✅	Y / Y	⭐️ 0 (1)
Atic Deluxe, excellent location	$88,250	$239	100%	3	2	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charlie's Penthouse AmazingTerrace	$87,299	$268	89%	3	2	32	$318	❌	❌	❌	Y / Y	⭐️ 0 (2)
Comfy flat in Barcelona	$46,588	$148	86%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Attic with prvate terraxe and 3 rooms	$25,215	$164	42%	3	2	32	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

5.17% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,665	$75,330	$112,995	$150,660	$188,325	$376,650	$1,129,952
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$758,665	$817,960	$877,904	$938,516	$999,817	$1,317,392	$2,829,035

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.17%

Cap Rate

6.13%

Return on Investment

8.06%

236 Carrer de Calàbria Barcelona, Catalunya, 08029

3 bed • 1.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

$37,665

Annual Profit

6.1%

Cap Rate

5.2%

Cash on Cash

$60,192

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 79% occupancy.Projected nightly rate is $206/night at 80% occupancy.

Occupancy Rate

Top 61% 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.

$60,422

Avg annual revenue

80%

Avg occupancy rate

$206

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

$20k

$50k

$75k

$105k

$37,665

Profit

Revenue

$60,192

Operating Expenses

$17,277

Operating Income

$42,915

Mortgage & Taxes

$5,250

Profit (Cash Flow)

$37,665

$706,282

Cash Investment

Down Payment

$700,000

Renos & Furnishing

$6,282

Total

$706,282

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.17%

Cap Rate

6.13%

Return on Investment

8.06%