BNBCalc Short Term Rental Investment Analysis Calle de Don Ramón de la Cruz, Madrid, MD,

2 bed • 1 bath • 1 guests • $300,000

BNB

Calc

Annual Revenue

$83,670

Profit (Cash Flow)

$47,811

Cap Rate

21.3%

Annual Revenue

$83,670

AirDNA projects $225/night at 70% occupancy ($57,525). Airbtics projects $233/night at 80% occupancy ($68,081). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 92% occupancy rate, $249 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,573	$58,955	$84,855	$131,945
Occupancy	70%	83%	92%	97%
Nightly Rate	$153	$192	$249	$367

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Two-Bedroom Apartment	$118,079	$849	38%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (13)
Prime location (Barrio Salamanca) + Comfort	$57,132	$223	70%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (96)
Executive & Stylish - 2BD 2BTH - Salamanca	$146,574	$424	94%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
GYA - Deluxe Delight in the city's heart! Enjoy it	$58,157	$227	70%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (126)
General Pardiñas II	$93,896	$270	94%	2	2	1	$167	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
LuxaHome - Exclusivo apartamento con piscina	$150,722	$777	53%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (6)
Apartment for 4 ( ORTEGA Y GASSET I )	$117,121	$365	86%	2	2	1	$167	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Amazing apartment in exclusive location: Salamanca	$29,027	$103	77%	2	2	28	$54	❌	❌	❌	Y / Y	⭐️ 5 (17)
GYA - Elegance in Barrio Salamanca for you!	$56,449	$291	53%	2	2	28	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (317)
Precioso piso en el mejor barrio de Madrid	$57,623	$195	80%	2	2	3	$65	❌	❌	✅	Y / Y	⭐️ 4.7 (44)
Premium apartment in Barrio Salamanca	$88,038	$243	98%	2	2	5	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Cosy flat with terrace in the Salamanca district	$64,580	$178	97%	2	2	1	$92	❌	❌	✅	Y / Y	⭐️ 4.2 (148)
Apartamento en B. Salamanca	$54,090	$209	68%	2	2	2	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Mi casita, un espacio confortable y acogedor.	$28,893	$86	90%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (138)
NEW apartment in Salamanca Neighbourhood- 2BDR	$69,935	$219	84%	2	1	3	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (184)
Goya II calle General Pardiñas 2BR 1BH	$51,675	$200	66%	2	1	2	$107	❌	❌	✅	Y / Y	⭐️ 4.7 (137)
75 Very bright centrally located, premium shopping	$63,023	$184	93%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
Brilliant home at Salamanca district	$61,137	$195	84%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Cozy apartment- 2Bedrooms 1Bathroom-Salamanca	$49,792	$154	87%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4 (34)
Salamanca VII calle Conde de Peñalver 2BR 2BH	$92,463	$302	82%	2	2	2	$107	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Lindo departamento en Salamanca	$57,916	$172	92%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Logo - 2 bedrooms in Salamanca	$127,808	$388	90%	2	2	31	$215	❌	❌	✅	Y / Y	⭐️ 5 (2)
Modern 6 pax apartment in Barrio Salamanca	$63,065	$197	86%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Perfect Location! Modern apartment!	$30,336	$102	80%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Salamanca Confort I apartment in Madrid	$44,357	$150	78%	2	2	1	$108	❌	❌	❌	Y / Y	⭐️ 4.2 (48)
Salamanca Luxury Ix	$58,023	$162	95%	2	2	1	$71	❌	❌	✅	Y / Y	⭐️ 4.4 (85)
LuxaHome - Moderno apartamento en Salamanca	$78,923	$241	88%	2	3	1	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
BARRIO SALAMANCA GOYA Superb 2 bedr 2ensuite baths	$40,111	$109	100%	2	2	31	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Goya & Alcalá - Tranquilidad en BºSalamanca - TOP	$88,843	$326	74%	2	1	5	$53	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Salamanca Luxury Viii	$55,332	$148	98%	2	2	1	$75	❌	❌	✅	Y / N	⭐️ 4.5 (94)
Apartamento en Barrio Salamanca	$38,622	$173	61%	2	2	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Great and cozy apartment in Salamanca neighborhood	$59,318	$163	96%	2	1	2	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Premium Apartment Goya VII Renovated 2BR 2BH	$70,853	$276	69%	2	2	2	$107	❌	❌	✅	Y / Y	⭐️ 5 (1)
Modern Apartment in Salamanca-Goya. Best location!	$43,751	$139	86%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (26)
Salamanca Luxury I	$50,912	$181	74%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.6 (108)
Magnífico piso en Salamanca	$56,801	$160	97%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Blueground \| Salamanca, doorman, nr park	$36,629	$139	72%	2	1	30	$343	❌	❌	✅	Y / Y	⭐️ 5 (1)
Apartamento de 2 habitaciones en Barrio Salamanca	$46,592	$190	67%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Piso acogedor en exclusivo barrio	$42,250	$148	78%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Céntrico piso bien equipado en pleno Salamanca	$20,907	$84	68%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)

Return Metrics

64.88% 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)	$47,810	$95,621	$143,432	$191,243	$239,054	$478,108	$1,434,324
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$356,810	$413,891	$471,250	$528,895	$586,836	$881,283	$2,162,503

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.88%

Cap Rate

21.27%

Return on Investment

82.83%

Calle de Don Ramón de la Cruz Madrid, Comunidad de Madrid

2 bed • 1 bath • 1 guests

Purchase Price

332

Airbnb Investor Score

$47,810

Annual Profit

21.3%

Cap Rate

64.9%

Cash on Cash

$83,670

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 70% occupancy.Projected nightly rate is $233/night at 80% occupancy.

Occupancy Rate

Top 26% 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.

$65,493

Avg annual revenue

80%

Avg occupancy rate

$233

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

$65k

$105k

$150k

$47,811

Profit

Revenue

$83,670

Operating Expenses

$19,860

Operating Income

$63,810

Mortgage & Taxes

$16,000

Profit (Cash Flow)

$47,811

$73,688

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$4,688

Closing Costs

$9,000

Total

$73,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

64.88%

Cap Rate

21.27%

Return on Investment

82.83%