BNBCalc Short Term Rental Investment Analysis Calle de las Magnolias, Madrid, MD, 28029

1 bed • 1 bath • 4 guests • €1,000

BNB

Calc

Annual Revenue

€54,018

Profit (Cash Flow)

€37,740

Cap Rate

3779.3%

Annual Revenue

€54,018

AirDNA projects €124/night at 79% occupancy ($35,640). Airbtics projects €124/night at 83% occupancy ($37,737). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 97% occupancy rate, €152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,699	€41,366	€55,343	€63,116
Occupancy	73%	88%	97%	99%
Nightly Rate	€102	€125	€152	€170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Castellana Norte Ml8-4	€49,943	€141	95%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Casa-Apartamento con Terraza. 1Dorm. Las Torres	€50,690	€201	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Piso de 1 habitación, Plaza Castilla	€40,675	€198	54%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (4)
Exyca Plaza Castilla	€38,905	€107	94%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bright and cozy- 1D 1B- Plaza Castilla	€52,362	€157	89%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Estudio Superior Las Torres	€57,358	€224	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Plaza Castilla Apartments	€36,226	€135	71%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Miniestudio totalmente independiente.	€16,796	€60	75%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (74)
Studio apartment Chamartin station	€26,824	€74	98%	1	1	2	€21	✅	❌	❌	Y / Y	⭐️ 4.5 (100)
Apartamento 1 Dormitorio. Las Torres	€53,371	€165	86%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (3)
Chamartin - Amplio, Piscina, Cool & Auto Checkin	€49,550	€195	68%	1	1	2	€41	✅	❌	❌	Y / N	⭐️ 4.5 (89)
Estudio Las Torres	€36,591	€135	74%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Castellana Norte Ml8-3	€42,705	€124	92%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
BONITO APARTAMENTO CINCO TORRES PLAZA CASTILLA	€24,402	€156	42%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (111)
Stylish Dúplex - 1 Bd 1Bth- Plaza Castilla	€42,581	€152	74%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Apartment in "centro norte" buiding	€22,905	€62	100%	1	1	1	€21	✅	❌	❌	Y / Y	⭐️ 5 (373)
Castellana Norte Ml8-2	€43,962	€127	92%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
HOME SWEET HOME	€25,867	€131	53%	1	1	4	€31	❌	❌	❌	Y / Y	⭐️ 5 (27)
Av. Asturias 3 apartamento	€41,759	€152	72%	1	2	1	€41	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Spectacular penthouse near Plaza Castilla	€35,912	€98	97%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Bravo Murillo 1 apartments	€45,994	€135	91%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4 (8)
Bravo Murillo 2 apartments	€38,305	€136	75%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.1 (27)
Av. Asturias 1 apartamento	€37,685	€116	85%	1	2	1	€41	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Madrid Studio Apartments	€26,896	€74	97%	1	1.5	2	€21	✅	❌	❌	Y / Y	⭐️ 4.5 (85)
Bravo Murillo 3 apartments	€42,629	€131	87%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4 (25)
Homeabout Plaza de Castilla Apartment II	€25,417	€69	95%	1	1	1	€73	❌	❌	✅	Y / N	⭐️ 4 (3)
Homeabout Plaza de Castilla Apartment III	€35,123	€106	86%	1	1	1	€73	❌	❌	❌	Y / N	⭐️ 2.5 (3)
Acogedor apartamento cerca de Plaza de Castilla	€26,356	€79	91%	1	1	14	€52	❌	❌	❌	Y / Y	⭐️ 5 (21)
Free Parking - New, large terrace & lots of light	€39,530	€110	97%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (88)
Hidden Courtyard Oasis Near Bernabeu Stadium V77.1	€58,382	€168	95%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (77)
Homeabout Plaza de Castilla Apartment I	€25,740	€69	97%	1	1	1	€73	❌	❌	✅	Y / N	⭐️ 2.5 (2)
Free Parking - New, super bright and quiet	€38,237	€104	99%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (98)
Free Parking - New, modern & cozy	€41,254	€113	99%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (78)
Free Parking - New, modern & comfortable	€39,763	€107	100%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (105)
Stylish flat with terrace in Plaza Castilla	€48,594	€159	79%	1	1	1	€89	✅	❌	✅	Y / Y	⭐️ 4 (17)
Casa de Leo	€24,996	€126	53%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (33)
Exclusive Apartment Close Bernabeu Stadium V77.2	€45,562	€124	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Piso luminoso de 1hab en Chamartín, WIFI, calefacc	€21,360	€69	84%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4 (47)
Apartamento céntrico en Madrid	€26,631	€125	58%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Luxury Apartament Plaza Castilla	€33,646	€95	97%	1	1	30	€41	❌	❌	❌	Y / Y	⭐️ 5 (41)

Return Metrics

1,141.4% 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)	€37,739	€75,479	€113,219	€150,958	€188,698	€377,397	€1,132,191
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€799	€799	€799	€799	€799	€799	€799
Down Payment	€200	€200	€200	€200	€200	€200	€200
Property Appreciation	€30	€60	€92	€125	€159	€343	€1,427
Total Return	€38,769	€76,540	€114,311	€152,084	€189,857	€378,741	€1,134,619

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,141.4%

Cap Rate

3,779.3%

Return on Investment

1,142.74%

Calle de las Magnolias Madrid, Comunidad de Madrid, 28029

1 bed • 1 bath • 4 guests

Purchase Price

36873

Airbnb Investor Score

€37,739

Annual Profit

3779.3%

Cap Rate

1141.4%

Cash on Cash

€54,018

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects €124/night at 79% occupancy ($35,640.8). Airbtics projects €124/night at 83% occupancy ($37,737).

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.

€37,787

Avg annual revenue

83%

Avg occupancy rate

€125

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

€30k

€45k

€60k

€37,740

Profit

Revenue

€54,018

Operating Expenses

€16,225

Operating Income

€37,793

Mortgage & Taxes

€53

Profit (Cash Flow)

€37,740

€3,306

Cash Investment

Down Payment

€200

Renos & Furnishing

€3,076

Closing Costs

€30

Total

€3,306

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,141.4%

Cap Rate

3,779.3%

Return on Investment

1,142.74%