BNBCalc Short Term Rental Rental Arbitrage Analysis 57 Carrer Santíssima Trinitat, Godella, VC, 46110

2 bed • 1.5 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€41,245

Profit (Cash Flow)

€14,782

Cash on Cash Return

317.3%

Annual Revenue

€41,245

AirDNA projects €101/night at 71% occupancy ($26,234). Airbtics projects €114/night at 71% occupancy ($29,452). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 87% occupancy rate, €130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,386	€26,304	€42,476	€50,947
Occupancy	62%	72%	87%	91%
Nightly Rate	€79	€97	€130	€149

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Acogedor Apartamento - Campus UV y Feria Valencia	€30,951	€90	93%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Maravilloso ático	€32,593	€213	41%	2	2	2	€21	❌	✅	❌	N / Y	⭐️ 0 (0)
New apartament Burjasot. Wifi	€27,437	€89	83%	2	1	5	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Stylish home near to Valencia	€26,031	€80	88%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (37)
FERIA VALENCIA+wifi+garaje PGVT-1718-V	€33,405	€125	73%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (113)
Acogedor Atico soleado	€21,840	€91	63%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Art Loft 05 'The Mechanic' en Valencia	€31,171	€98	84%	2	2	1	€68	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Ohmyloft Valencia	€29,395	€157	51%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (290)
Art Loft 06 'Travelling Light' in Valencia	€41,977	€119	93%	2	2	2	€68	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Art Loft 03 'Atelier Bike' in Valencia	€40,870	€117	91%	2	2	1	€68	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Tus vacaciones perfectas.	€26,241	€80	88%	2	2	2	€41	✅	✅	❌	Y / N	⭐️ 4.7 (27)
PISO en Godella WiFi AA+ Sábanas Y Toallas 4 pers.	€19,329	€62	84%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (136)
Light modern flat with patio +wifi and homeworking	€24,097	€67	97%	2	1	5	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
2 Bed luxury guest house	€34,331	€149	63%	2	2	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Art Loft 04 'On Stage' in Valencia	€27,847	€78	91%	2	2	1	€68	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
WeRentVLC - Espectacular Loft duplex de diseño 2HB	€42,529	€130	88%	2	2	4	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
LA CUEVA de TONI EL SECO	€16,566	€61	70%	2	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.6 (260)
CASA-CUEVA 15 MINUTES FROM THE CENTER OF VALENCIA	€9,899	€82	31%	2	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.5 (145)
CASA-CUEVA A 15 MINUTOS DEL CENTRO DE VALENCIA	€12,771	€101	33%	2	1	3	€36	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Bonito piso Zen cerca de VLC	€15,702	€75	55%	2	1	5	€46	❌	❌	✅	Y / N	⭐️ 5 (7)
MF23С, Apart 304	€94,937	€369	69%	2	1	1	€56	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
MF23С, Apart 305	€28,511	€105	71%	2	1	1	€56	❌	❌	✅	Y / Y	⭐️ 5 (6)
Exclusive & Lovely 2BR LOFT	€47,380	€139	90%	2	2	1	€72	❌	❌	✅	Y / Y	⭐️ 5 (100)
MF23С, Apart 306	€30,682	€119	68%	2	1	1	€56	❌	❌	✅	Y / Y	⭐️ 5 (4)
MF23С, Apart 302	€18,902	€80	60%	2	1	1	€56	❌	❌	✅	Y / Y	⭐️ 4 (2)
MF23B, Apart 201	€35,611	€130	72%	2	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Ermitas,s Godella flat	€28,481	€133	58%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (19)
Retro Valencia	€25,134	€78	87%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.4 (36)
MF23B, Apart 202	€34,508	€125	73%	2	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
MF23B, Apart 203	€26,952	€98	71%	2	1	1	€57	❌	❌	✅	Y / Y	⭐️ 5 (4)
Apartamento en rocafort	€18,073	€73	66%	2	1	2	€31	❌	❌	✅	Y / N	⭐️ 4.8 (18)
NEW VLC Apart - Cervero 24A, Apart 103	€28,919	€96	77%	2	1	1	€57	❌	❌	✅	Y / Y	⭐️ 5 (4)
Nou benicalap, Palacio Congresos	€91,474	€287	87%	2	2	5	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Apartamento en Paterna	€24,541	€77	84%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (22)
Vistas a las palmeras	€24,312	€130	51%	2	2	6	€41	❌	❌	✅	N / N	⭐️ 4.5 (2)
piso cómodo cerca del centro	€18,584	€67	76%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (4)
Apartamento luminoso en Valencia	€24,506	€74	87%	2	1	5	€41	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern 2021 Apt with pool,padel,wifi & parking	€31,716	€136	63%	2	2	3	€52	✅	❌	❌	Y / Y	⭐️ 5 (32)
APT. 2 habitaciones 2 baños	€12,603	€84	41%	2	2	1	€0	❌	❌	✅	Y / N	⭐️ 4 (8)
Bajo en Godella	€16,418	€90	50%	2	2	3	€0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

317.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€14,782	€29,564	€44,346	€59,128	€73,910	€147,821	€443,465
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	€14,782	€29,564	€44,346	€59,128	€73,910	€147,821	€443,465

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

317.25%

Payback Period Days

115

Return on Investment

317.25%

57 Carrer Santíssima Trinitat Godella, Comunidad Valenciana, 46110

2 bed • 1.5 bath • 3 guests

Monthly Rent

€41,245

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €101/night at 71% occupancy.Projected nightly rate is €114/night at 71% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€30,180

Avg annual revenue

71%

Avg occupancy rate

€113

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

€35k

€65k

€95k

€14,782

Profit

Revenue

€41,245

Operating Expenses

€13,539

Operating Income

€27,706

Net Effective Rent

€12,924

Profit (Cash Flow)

€14,782

€4,659

Cash Investment

Renos & Furnishing

€4,564

Setup Costs

€95

Total

€4,659

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

317.25%

Payback Period Days

115