BNBCalc Short Term Rental Investment Analysis Calle de Fernán González, 41, Madrid, Spain

4 bed • 3 bath • 7 guests • $800,000

BNB

Calc

Annual Revenue

$103,086

Profit (Cash Flow)

$75,091

Cap Rate

10.1%

Annual Revenue

$103,086

AirDNA projects $288/night at 98% occupancy ($103,086).

BNB Calc projects a 98% occupancy rate, $288 rate per night.

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

Return Metrics

39.09% 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)	$75,090	$150,181	$225,272	$300,363	$375,454	$750,909	$2,252,728
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$899,090	$998,901	$1,099,454	$1,200,770	$1,302,874	$1,826,042	$4,194,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.09%

Cap Rate

10.13%

Return on Investment

58.54%

41 C/ de Fernán González Madrid, Comunidad de Madrid, 28009

4 bed • 3 bath • 7 guests

Purchase Price

166

Airbnb Investor Score

$42,711

Annual Profit

10.1%

Cap Rate

39.1%

Cash on Cash

$103,086

Annual Revenue

AirDNA projects $288/night at 98% occupancy ($103,086.46).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$75,091

Profit

Revenue

$103,086

Operating Expenses

$21,996

Operating Income

$81,091

Mortgage & Taxes

$6,000

Profit (Cash Flow)

$75,091

$168,064

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$8,064

Total

$168,064

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

39.09%

Cap Rate

10.13%

Return on Investment

58.54%