BNBCalc Short Term Rental Investment Analysis Calle de Barbieri, 3, Madrid, Spain

1 bed • 1 bath • 2 guests • €215,000

BNB

Calc

Annual Revenue

€42,200

Profit (Cash Flow)

€15,749

Cap Rate

12.7%

Annual Revenue

€42,200

AirDNA projects €146/night at 82% occupancy ($43,604). Airbtics projects €149/night at 89% occupancy ($48,588). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 96% occupancy rate, €120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,851	€40,740	€58,809	€111,045
Occupancy	84%	92%	96%	99%
Nightly Rate	€103	€119	€165	€303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Precioso duplex en el corazón de chueca	€75,378	€309	66%	1	2	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (42)
Apartamento Barbieri 'Gran Vía'	€37,826	€103	100%	1	2	2	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (130)
TRENDY APARTMENT NEAR GRAN VIA, CENTER	€38,526	€110	95%	1	2	2	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (429)
Piso apartamento en el corazón ♥️ de Madrid	€44,522	€147	83%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (343)
Penthouse Aparment with Terrace	€120,916	€355	93%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Nice and Cozy Studio with Kitchen in the center	€38,135	€110	95%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Bright, central, Gran Vía, 1 bedroom, AC	€32,273	€112	79%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Estudio centro de Madrid (Chueca)	€18,459	€58	86%	1	2	2	€31	❌	❌	❌	N / Y	⭐️ 4.4 (255)
Cómodo piso Estudio cerca metro Gran Vía Madrid	€28,787	€83	94%	1	2	1	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (448)
Céntrico apartamento en la Calle Infanta	€34,986	€126	72%	1	2	1	€79	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Centro de Madrid, Chueca	€25,586	€119	58%	1	2	4	€83	❌	❌	❌	Y / N	⭐️ 5 (3)
Dlx 1 Dorm · Deluxe 1 Bedroom Apartment - Chueca	€108,106	€308	96%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Gran Via apartment in Madrid	€36,001	€105	91%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Estudio 'Chic' en Chueca	€45,498	€126	97%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (87)
Deluxe Penthouse Studio - Gran Via	€107,854	€304	97%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Wonderful Studio between Chueca and Gran Via	€58,603	€162	96%	1	1	3	€79	❌	❌	❌	Y / Y	⭐️ 4.6 (142)
Maravilloso Apto Plaza Pedro Zerolo - Gran Vía	€65,389	€177	100%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (195)
Cozy Apartment Cueca Cibeles Pta de Sol Gran Via	€26,194	€99	71%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (115)
Comfortable apartment for two people by SharingCo	€62,561	€176	96%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Lovely Studio in Central Madrid	€32,616	€98	87%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.4 (145)
❤Chueca & GranVia: Tranquilo, Romántico & Monísimo	€45,728	€154	80%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.6 (252)
Chueca Luxury Studio	€35,382	€116	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (156)
1 Bedroom Apartment (Basement Level) - Chueca	€102,991	€293	96%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Elegante apartamento con terraza en Chueca	€44,041	€120	99%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
At Home in Madrid, Trendy Neighborhood, Sanitized	€53,096	€150	96%	1	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (202)
Apartamento exterior en pleno centro Madrid/Chueca	€34,597	€105	88%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (191)
Apartment Chueca-Gran Via	€26,643	€78	93%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (576)
Cosy apartment at Madrid Chueca 's district.	€40,101	€116	92%	1	1	1	€68	❌	❌	✅	Y / Y	⭐️ 4.8 (367)
Lovely Studio Flat Chueca	€20,436	€54	100%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (255)
Lovely loft in the heart of Madrid	€40,821	€123	90%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (149)
Cozy central flat in Gran Via-Chueca.	€23,529	€64	100%	1	1	4	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (359)
Duplex 1 Bedroom Apartment - Chueca	€87,560	€303	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (41)
Be Mate Gran Via Suites Deluxe	€94,402	€300	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
BNBHolder Charming & Stylish III CHUECA	€61,986	€194	86%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Encantador apartamento en pleno centro.CHUECA.	€44,579	€141	86%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (97)
Espectacular Loft con terraza	€36,128	€97	98%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.7 (65)
GRAN VIA/CHUECA Bonito apartamento para 4	€31,783	€103	83%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
City Center with Terrace. Gran Vía.	€46,454	€128	99%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (562)
GRAN VÍA/CHUECA Nice study 4 pax WIFI	€34,296	€108	85%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.3 (72)
Estupendo apartamento en perfecta ubicación	€30,144	€83	98%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4.7 (147)

Return Metrics

29.97% 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)	€15,749	€31,498	€47,247	€62,997	€78,746	€157,492	€472,478
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€171,999	€171,999	€171,999	€171,999	€171,999	€171,999	€171,999
Down Payment	€43,000	€43,000	€43,000	€43,000	€43,000	€43,000	€43,000
Property Appreciation	€6,450	€13,093	€19,936	€26,984	€34,243	€73,942	€306,861
Total Return	€237,199	€259,592	€282,184	€304,981	€327,990	€446,434	€994,339

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.97%

Cap Rate

12.65%

Return on Investment

48.01%

3 C. de Barbieri Madrid, Comunidad de Madrid, 28004

1 bed • 1 bath • 2 guests

Purchase Price

160

Airbnb Investor Score

€15,749

Annual Profit

12.7%

Cap Rate

30.0%

Cash on Cash

€42,200

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €146/night at 82% occupancy.Projected nightly rate is €149/night at 89% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€49,322

Avg annual revenue

89%

Avg occupancy rate

€150

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

€50k

€85k

€120k

€15,749

Profit

Revenue

€42,200

Operating Expenses

€14,985

Operating Income

€27,216

Mortgage & Taxes

€11,466

Profit (Cash Flow)

€15,749

€52,544

Cash Investment

Down Payment

€43,000

Renos & Furnishing

€3,094

Closing Costs

€6,450

Total

€52,544

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.97%

Cap Rate

12.65%

Return on Investment

48.01%