BNBCalc Short Term Rental Investment Analysis C. del Alcalde Alfonso Vázquez, Madrid, MD, 28053

1 bed • 1 bath • 2 guests • €175,000

BNB

Calc

Annual Revenue

€43,537

Profit (Cash Flow)

€19,163

Cap Rate

16.3%

Annual Revenue

€43,537

AirDNA projects €118/night at 76% occupancy ($32,848). Airbtics projects €149/night at 80% occupancy ($43,537). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 80% occupancy rate, €149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,491	€40,643	€57,193	€74,878
Occupancy	72%	86%	93%	98%
Nightly Rate	€103	€127	€165	€204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento Confort	€32,281	€105	84%	1	1	3	€0	✅	❌	✅	Y / N	⭐️ 4.7 (54)
Alojamiento exclusivo Bernabéu	€43,311	€144	81%	1	1	1	€27	✅	❌	✅	Y / Y	⭐️ 4.8 (104)
Precioso Loft en zona Santiago Bernabeu	€90,158	€284	85%	1	1	1	€43	✅	❌	✅	Y / Y	⭐️ 5 (39)
Piso de 1 habitación con terraza	€41,695	€158	70%	1	1	1	€27	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Apartamento Hotel Eurobildin2/Castellana Bernabeu	€30,305	€207	40%	1	1	4	€0	✅	❌	❌	Y / Y	⭐️ 4.6 (55)
Apartamento elegante	€37,882	€115	90%	1	1	3	€0	✅	❌	✅	Y / N	⭐️ 4.7 (46)
Charming Eurobuilding Skyline - Confort con vistas	€74,328	€211	95%	1	1	1	€59	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
Apartamento en Santiago Bernabéu	€44,654	€126	96%	1	1	2	€22	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Superior flat with private terrace. Bernabeu	€44,974	€140	87%	1	1	2	€32	❌	❌	✅	Y / Y	⭐️ 5 (8)
Apartamento Madrid. Terraza privada. Bernabeu	€34,533	€107	87%	1	1	2	€32	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Apartamento ideal largas estancias. Bernabeu	€23,379	€120	52%	1	1	2	€32	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Apartamento Confortable cerca del Bernabeu	€24,206	€122	53%	1	1	2	€32	❌	❌	✅	Y / Y	⭐️ 4.6 (48)
Penthouse with terrace Ibizan style	€26,879	€144	51%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (112)
Apartamento con vistas	€40,531	€113	98%	1	1	5	€0	❌	❌	❌	Y / N	⭐️ 4.9 (24)
Charming apartment near Castellana and Bernabeu	€53,109	€154	92%	1	1	3	€81	✅	❌	❌	Y / Y	⭐️ 4.8 (81)
Bernabéu \| Cuzco \| Luxury Apartment - Parking🅿	€70,060	€268	71%	1	1	5	€22	✅	❌	❌	Y / Y	⭐️ 5 (105)
Apartamento Ejecutivo	€46,489	€146	87%	1	1	5	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Penthouse + Terrace in Estrecho- 3PAX- 3-2	€47,384	€162	78%	1	1	7	€70	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apartamento renovado en Bernabéu	€29,688	€81	98%	1	1	4	€42	❌	❌	✅	Y / Y	⭐️ 5 (51)
Bright studio and very well connected in Bernabéu	€64,343	€175	92%	1	2	1	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Piso Madrid 55 M2, amueblado.	€35,228	€175	55%	1	1	2	€0	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Cuore Bernabeu	€37,332	€133	75%	1	1	2	€65	❌	❌	❌	Y / Y	⭐️ 4 (3)
Modern and bright 55m2 studio ideal for 2	€39,344	€125	86%	1	1	5	€97	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Apartamento luminoso en Madrid	€38,182	€116	89%	1	1	20	€65	❌	❌	❌	Y / N	⭐️ 5 (12)
Apartment with terrace close to Benabeu stadium	€26,611	€148	48%	1	1	2	€42	✅	❌	✅	Y / Y	⭐️ 5 (3)
Luminoso apartamento Santiago Bernabéu-Castellana	€49,044	€134	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Bright studio and very well connected in Bernabéu	€84,757	€243	91%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (28)
Estudio en Madrid	€16,557	€87	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
CituSpace Cuzco - 1 Bedroom apartment with terrace	€39,430	€133	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Nice studio close to Chamartin	€37,764	€134	77%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (4)
Fantástico piso zona Santiago Bernabéu con piscina	€55,632	€152	100%	1	1	2	€0	✅	❌	❌	Y / Y	⭐️ 0 (20)
Bright studio and very well connected in Bernabéu	€63,954	€170	94%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 4.6 (22)
One bedroom apartment in Bernabéu	€78,276	€210	95%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (15)
Apartamento con terraza en Tetuán	€25,313	€133	52%	1	1	1	€0	✅	❌	❌	Y / Y	⭐️ 4 (1)
Oasis modernidad y lujo Bernabeu	€38,434	€113	92%	1	1	28	€49	❌	❌	❌	Y / Y	⭐️ 5 (7)
INFM3 Junto al Bernabeu	€20,774	€66	86%	1	1	21	€0	❌	❌	✅	Y / N	⭐️ 4 (5)
One bedroom apartment in Bernabéu	€80,959	€202	100%	1	1	1	€64	❌	❌	❌	Y / Y	⭐️ 5 (47)
Comodo apartamento bien ubicado	€17,840	€65	75%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Apartamento junto al Santiago Bernabéu con garage	€52,235	€152	93%	1	1	2	€11	✅	❌	✅	Y / Y	⭐️ 5 (15)
One bedroom apartment in Bernabéu	€81,435	€197	98%	1	1	1	€64	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

44.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€19,162	€38,325	€57,488	€76,651	€95,813	€191,627	€574,883
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€139,999	€139,999	€139,999	€139,999	€139,999	€139,999	€139,999
Down Payment	€35,000	€35,000	€35,000	€35,000	€35,000	€35,000	€35,000
Property Appreciation	€5,250	€10,657	€16,227	€21,964	€27,872	€60,185	€249,770
Total Return	€199,412	€223,983	€248,715	€273,615	€298,686	€426,813	€999,654

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.23%

Cap Rate

16.28%

Return on Investment

62.04%

C. del Alcalde Alfonso Vázquez Madrid, Comunidad de Madrid, 28053

1 bed • 1 bath • 2 guests

Purchase Price

231

Airbnb Investor Score

€19,162

Annual Profit

16.3%

Cap Rate

44.2%

Cash on Cash

€43,537

Annual Revenue

BNBCalc predicts this property will get $149 per night with 80% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€45,482

Avg annual revenue

80%

Avg occupancy rate

€149

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

€15k

€40k

€65k

€90k

€19,163

Profit

Revenue

€43,537

Operating Expenses

€15,041

Operating Income

€28,496

Mortgage & Taxes

€9,333

Profit (Cash Flow)

€19,163

€43,317

Cash Investment

Down Payment

€35,000

Renos & Furnishing

€3,067

Closing Costs

€5,250

Total

€43,317

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.23%

Cap Rate

16.28%

Return on Investment

62.04%