BNBCalc Short Term Rental Investment Analysis C/ del Cronista Carreres, València, VC, 46003

3 bed • 2 bath • 6 guests • €600,000

BNB

Calc

Annual Revenue

€62,713

Profit (Cash Flow)

€13,452

Cap Rate

7.6%

Annual Revenue

€62,713

AirDNA projects €238/night at 74% occupancy ($64,404). Airbtics projects €160/night at 82% occupancy ($47,772). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 91% occupancy rate, €189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,535	€40,625	€63,532	€93,520
Occupancy	76%	83%	91%	95%
Nightly Rate	€94	€132	€189	€266

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
APARTAMENTO VALENCIA CENTRO 110 metros cuadrados	€30,214	€94	86%	3	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.7 (366)
Casa Sorolla en el centro de Valencia	€66,419	€191	95%	3	4	3	€125	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Garden Turia Downtown, Deluxe en pleno centro.	€47,808	€188	69%	3	1	2	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Piso 3 habitaciones! Completo! Visitar y Relax	€73,165	€245	81%	3	1	2	€42	❌	❌	❌	Y / N	⭐️ 4.5 (42)
Ático con Terraza de 3 Habitaciones zona Mestalla	€51,449	€143	98%	3	1	3	€42	❌	❌	✅	Y / Y	⭐️ 4.7 (111)
Cozy & peaceful apartment in the heart of Valencia	€53,703	€189	77%	3	1	5	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Torres de Serranos, Pl. Cisneros 2 -5 pax	€47,255	€151	84%	3	1	1	€113	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Apartamento Family Time Valencia	€49,239	€148	91%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Valencia City Center Apartment Edificio Tiziano	€53,438	€191	76%	3	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (50)
Impresionante ático duplex	€57,146	€190	81%	3	3	2	€105	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Mercado Central XIII	€144,770	€590	67%	3	3	1	€0	❌	❌	❌	Y / N	⭐️ 2 (2)
Ático Mercat Central	€76,860	€265	79%	3	3	3	€53	❌	❌	❌	Y / Y	⭐️ 5 (61)
Total Valencia Xativa	€29,485	€87	91%	3	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.3 (12)
Germanias by AC Apartments	€28,972	€90	84%	3	1	1	€89	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Central Apartment with private terrace - townhall	€27,082	€91	79%	3	1	4	€72	❌	❌	❌	Y / Y	⭐️ 4.7 (111)
Precioso apartamento en Valencia	€103,944	€284	100%	3	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
Roger 4 Apartment	€49,338	€144	93%	3	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Roger 8 Apartment	€47,660	€136	95%	3	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (98)
Roger 6 Apartment	€46,957	€131	97%	3	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Clean and centric flat at a good price!	€18,920	€82	60%	3	1	2	€52	❌	❌	✅	Y / Y	⭐️ 4.6 (69)
Duplex Mercat Central	€132,630	€440	82%	3	3	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (76)
3-room apartment in great location	€25,338	€78	87%	3	1	3	€47	❌	❌	❌	Y / Y	⭐️ 4.7 (94)
Appartement à côté de la plage	€31,007	€108	78%	3	1	3	€16	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
The Green Apartment Valencia - City of Arts	€31,153	€95	87%	3	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (182)
3Quiet Duplex-apartments in the center of the city	€25,492	€74	93%	3	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Piso centro de Ruzafa!	€27,361	€117	63%	3	1	3	€63	❌	❌	❌	Y / Y	⭐️ 4.7 (265)
Apartamento Centrico en Valencia	€22,232	€105	56%	3	1	1	€55	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Apartamento Centro Histórico	€89,471	€317	77%	3	3	4	€85	❌	❌	✅	Y / Y	⭐️ 5 (36)
B. Quiet apartments in the center of the city.	€33,522	€101	90%	3	1	2	€42	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Style Peydro Central Market - Wifi	€34,904	€107	87%	3	1	5	€63	❌	❌	❌	Y / Y	⭐️ 4.3 (74)
Apartamento con encanto en el corazón de Valencia	€45,082	€134	91%	3	1	3	€53	❌	❌	❌	Y / Y	⭐️ 5 (350)
City Centre Apartment in Valencia Edificio Tiziano	€52,067	€189	75%	3	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Roger 2 Apartment	€48,371	€143	92%	3	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Simple Style and Rustic Warmth at a City Sanctuary	€23,677	€80	78%	3	1	4	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (116)
Alojamiento en pleno centro de Valencia con WI-FI	€54,684	€150	98%	3	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.8 (234)
Comfortable cute flat center wifi/AC	€25,889	€80	88%	3	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.7 (113)
Classy&Classic Valencian Tiles&Style -centre+WI-FI	€20,024	€73	75%	3	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.8 (269)
Charming apartment in Carmen(Old city center)+Wifi	€33,332	€124	73%	3	1	3	€37	❌	❌	❌	Y / Y	⭐️ 4.7 (400)
Apartamento Centro Conexión 145	€35,194	€124	76%	3	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
spacious apartment in the center of Valencia	€31,006	€130	65%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)

Return Metrics

9.32% 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)	€13,451	€26,903	€40,355	€53,807	€67,258	€134,517	€403,553
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999
Down Payment	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000
Property Appreciation	€18,000	€36,540	€55,636	€75,305	€95,564	€206,349	€856,357
Total Return	€631,451	€663,443	€695,991	€729,112	€762,823	€940,867	€1,859,911

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.32%

Cap Rate

7.57%

Return on Investment

27.67%

C/ del Cronista Carreres València, Comunidad Valenciana, 46003

3 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

€13,451

Annual Profit

7.6%

Cap Rate

9.3%

Cash on Cash

€62,713

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is €238/night at 74% occupancy.Projected nightly rate is €160/night at 82% 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.

€48,156

Avg annual revenue

82%

Avg occupancy rate

€159

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

€60k

€100k

€145k

€13,452

Profit

Revenue

€62,713

Operating Expenses

€17,263

Operating Income

€45,451

Mortgage & Taxes

€31,999

Profit (Cash Flow)

€13,452

€144,201

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€6,201

Closing Costs

€18,000

Total

€144,201

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.32%

Cap Rate

7.57%

Return on Investment

27.67%