8 Carrer de Balmes Barcelona, Catalunya, 08007
2 bed • 1 bath • 4 guests
Airbnb Investor Score
€43,282
Annual Profit
14.5%
Cap Rate
62.6%
Cash on Cash
€81,273
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects €262/night at 87% occupancy ($83,272.14). Airbtics projects €247/night at 90% occupancy ($81,273).
Top 56% of comparables
Top 56% 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.
€82,720
Avg annual revenue
90%
Avg occupancy rate
€247
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€30k
€75k
€115k
€165k
Sign up to see the data on 40 all comparables
€59,241
Profit
Revenue
€81,273
Operating Expenses
€18,808
Operating Income
€62,466
Mortgage & Taxes
€3,225
Profit (Cash Flow)
€59,241
€81,741
Cash Investment
Down Payment
€77,400
Renos & Furnishing
€4,341
Total
€81,741
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
62.59%
Cap Rate
14.52%