BNBCalc Short Term Rental Rental Arbitrage Analysis 3 C. del Monte Carmelo, Zaragoza, AR, 50010

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€20,795

Profit (Cash Flow)

-€471

Cash on Cash Return

-8.3%

Annual Revenue

€20,795

AirDNA projects €86/night at 63% occupancy ($19,812). Airbtics projects €83/night at 69% occupancy ($20,795). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, €83 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,629	€21,089	€28,396	€37,866
Occupancy	57%	69%	80%	88%
Nightly Rate	€64	€82	€95	€115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento Completo y Céntrico	€12,499	€65	50%	2	0	2	€29	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
La parada de Conde Aranda	€21,009	€115	50%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
La parada	€23,714	€116	56%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Amplio apartamento Plaza de Toros	€17,002	€65	69%	2	2	2	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
El Mirador de Predicadores	€27,558	€103	73%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (98)
Amplio apartamento en el centro de Zaragoza	€23,653	€74	85%	2	2	2	€34	❌	❌	❌	Y / N	⭐️ 4.8 (62)
Origen Sacramento-PARKING incluido	€22,673	€120	49%	2	2	1	€39	❌	❌	✅	Y / Y	⭐️ 4.9 (172)
La balconada de la la Aljafería + parking privado	€31,199	€129	66%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Inmejorable Apartamento(Estación Delicias)GARAJE	€19,994	€69	75%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (117)
Apartamento reformado y bien equipado, wifi,...	€16,214	€50	86%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
New apartment at city center	€19,233	€57	93%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
"Bonito piso" ¡Ideal si viajas en Tren/AVE o Bus!	€15,519	€51	80%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (188)
Confort familiar parque Palomar	€19,343	€68	74%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
La parada de Echegaray	€26,845	€126	58%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Dos torres Boromir	€16,629	€91	48%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (2)
Dos Torres Gandalf - parking privado gratis	€20,788	€91	61%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.3 (28)
Piso casco histórico aparcamiento privado gratuito	€18,325	€58	82%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4.8 (248)
Pilar Center!	€14,024	€77	48%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Apartamento, luminoso y acogedor	€16,555	€62	71%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4.9 (163)
Apartamento en pleno centro al lado de la Basílica	€12,324	€80	41%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Dos Torres Puerta del Carmen	€15,630	€88	47%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Ebro Flats 2	€15,820	€59	70%	2	1	1	€18	❌	❌	❌	Y / Y	⭐️ 4.8 (182)
Castrillo 4 Apartamento Acogedor	€27,704	€95	78%	2	1	1	€24	❌	❌	❌	Y / N	⭐️ 4.8 (27)
MUY Céntrico IDEAL nómadas digitales y turismo	€16,674	€82	54%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (58)
Casco Histórico con Garaje	€28,194	€95	80%	2	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.9 (238)
Centro Zaragoza con Garaje	€30,859	€95	88%	2	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (249)
Apto 2 habitaciones centro ciudad	€18,728	€81	63%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (65)
Novedad! Bonito apartamento en Centro histórico	€13,583	€65	56%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.3 (102)
Apartment in historic district 10min Plaza España	€14,480	€64	61%	2	1	6	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
La Balaustrada , Atico con vistas, centro, Parking	€39,392	€108	100%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Apartamento céntrico reformado	€34,731	€103	92%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Apartamento céntrico en Zaragoza, 2 habitaciones	€21,448	€89	66%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Apartamento LOVE	€25,240	€93	73%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
C. Aranda Premium. Garaje privado. High speed WiFi	€26,868	€83	86%	2	1	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (249)
Apart céntrico, garage, king size beds y equipado.	€24,293	€108	61%	2	1	3	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
A 2 min del Pilar, reformado y con Parking Gratis	€16,924	€48	91%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.2 (185)
Moderno y cálido apartamento con vistas y jardines	€20,798	€89	64%	2	2	6	€68	❌	❌	❌	Y / N	⭐️ 4 (1)
NEW Downtown Cozy Apartment. ★ Parking + Wifi ★	€18,069	€57	87%	2	1	5	€20	❌	❌	❌	Y / Y	⭐️ 4.9 (147)
Apto en el Centro Histórico	€19,118	€82	64%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Zona estación-Luminoso y Parking	€19,305	€64	79%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (54)

Return Metrics

-8.26% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€470	-€941	-€1,412	-€1,883	-€2,354	-€4,709	-€14,128
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	-€470	-€941	-€1,412	-€1,883	-€2,354	-€4,709	-€14,128

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.26%

Payback Period Days

Return on Investment

-8.26%

3 C. del Monte Carmelo Zaragoza, Aragón, 50010

2 bed • 1 bath • 4 guests

Monthly Rent

€20,795

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €86/night at 63% occupancy ($19,812.48). Airbtics projects €83/night at 69% occupancy ($20,795).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€21,073

Avg annual revenue

69%

Avg occupancy rate

€82

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

€10k

€20k

€30k

€40k

-€471

Profit

Revenue

€20,795

Operating Expenses

€13,466

Operating Income

€7,329

Net Effective Rent

€7,800

Profit (Cash Flow)

-€471

€5,695

Cash Investment

Renos & Furnishing

€5,606

Setup Costs

€90

Total

€5,695

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-8.26%

Payback Period Days