BNBCalc Short Term Rental Cohost Analysis Calle de la Riviera, 3, Madrid, Spain

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Owner income

$20,157

Per year

This Airbnb could earn an additional

$3,999

Per month vs a Long-Term Rental

Annual Revenue range

$41,739 - $96,732

Annual Revenue

$47,993

AirDNA projects $147/night at 79% occupancy ($42,415). Airbtics projects $180/night at 73% occupancy ($47,993). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 73% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,843	$41,739	$64,181	$96,732
Occupancy	65%	74%	88%	94%
Nightly Rate	$120	$152	$195	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento para grupos	$35,198	$140	68%	3	1	3	$59	❌	❌	❌	Y / Y	⭐️ 5 (221)
Great refurbish apartment for vacations	$40,259	$179	61%	3	2	3	$59	❌	❌	❌	Y / Y	⭐️ 5 (179)
Coqueto apartamento	$30,685	$115	72%	3	2	3	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (115)
APARTAMENTO ENTERO 3 HABITACIONES, MODERNO	$35,958	$105	93%	3	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (80)
Casa rústica recién reformada 3 dormitorios	$58,140	$193	81%	3	2.5	5	$32	❌	❌	✅	Y / N	⭐️ 5 (28)
Experiencia Inolvidable Nuestro Apartamento Único	$39,791	$134	80%	3	0	1	$16	❌	❌	❌	Y / N	⭐️ 4.5 (74)
Gran Piso Retiro	$124,829	$366	93%	3	1.5	3	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Apartamento Espacioso en Vicálvaro	$41,063	$180	60%	3	2	1	$43	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Wonderfull 3 bedroom apartment in Madrid	$44,163	$126	95%	3	1	2	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (270)
“Apartamento acogedor y amplio y moderno	$37,492	$131	77%	3	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (122)
Olala Vallecano Apartment 4	$80,536	$272	79%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Spacious & Renovated 2 level flat. Well connected.	$69,763	$216	86%	3	3	2	$59	❌	❌	✅	Y / Y	⭐️ 5 (141)
Precioso loft en Madrid, con bar y sala de cine	$56,737	$223	69%	3	3	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (61)
Olala Vallecano Apartment 1	$51,968	$202	68%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (80)
F·r·i·e·n·d·s Tribute Flats	$41,969	$127	88%	3	2	2	$48	❌	❌	❌	N / Y	⭐️ 5 (84)
Spacious, bright and well connected apartment	$50,787	$161	85%	3	2	1	$43	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Alojamiento Urbano Madrid	$37,123	$147	69%	3	1	90	$0	❌	❌	❌	Y / Y	⭐️ 5 (75)
* Este Airbnb Es Ideal Para Ti * Vicálvaro	$57,920	$158	98%	3	1	1	$33	❌	❌	✅	Y / Y	⭐️ 5 (134)
Apartment 25m away from the city center	$40,298	$117	93%	3	1	4	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Piso cercano al estadio Wanda Metropolitano	$43,481	$132	90%	3	2	1	$0	✅	❌	❌	Y / N	⭐️ 5 (194)
Zona residencial, seguridad 24h/día.	$62,937	$182	94%	3	2	20	$54	✅	❌	❌	Y / Y	⭐️ 5 (32)
Cómodo Piso cerca del centro de Madrid	$31,618	$122	70%	3	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.2 (31)
Luminoso, muy amplio, buena zona	$49,253	$195	66%	3	0	1	$52	❌	❌	❌	Y / Y	⭐️ 5 (16)
A 10' del centro de Madrid	$38,218	$196	53%	3	2	2	$16	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Comfortable apt - well connected with the center	$56,279	$176	84%	3	2	3	$113	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
MadCool/CivitasMetropolitano Apartamento	$41,504	$162	70%	3	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.4 (32)
Modern 60m2 Flat on the outskirts of Madrid	$22,333	$113	54%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Bonito Apartamento. Estadio Wanda. Metro San Blas	$36,725	$108	90%	3	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
Airbnb cómodo y cercano al aeropuerto de Madrid	$41,724	$114	100%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Amazing Apartment	$52,957	$273	53%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
3 bedroom apartment Ifema/Airport/Civitas/Csic	$26,571	$121	60%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (15)
Charming la Elipa - Madrid	$32,171	$99	82%	3	2	1	$108	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Acogedor apartamento en Madrid	$38,184	$146	71%	3	1	20	$48	❌	❌	✅	Y / Y	⭐️ 5 (47)
Piso amplio y muy acogedor.	$32,793	$112	80%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Airbnb perfecto junto al aeropuerto de Madrid	$57,462	$157	100%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (28)
Piso amplio en zona tranquila.	$22,827	$99	63%	3	1	5	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
APARTAMENTO ENTERO 3 HABITACIONES MUY LUMINOSO	$26,007	$98	72%	3	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (20)

3 C. de la Riviera Madrid, Comunidad de Madrid, 28030

3 bed • 3 bath • 6 guests

$47,993

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $147/night at 79% occupancy.Projected nightly rate is $180/night at 73% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$44,918

Avg annual revenue

73%

Avg occupancy rate

$180

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

$55k

$90k

$125k

$23,997

Profit

Revenue

$47,993

Cleaning

$5,183

Cohost commission

$23,997

Owner payout

$20,157

$0

Cash Investment

Renos & Furnishing

Total