BNBCalc Short Term Rental Investment Analysis Calle del Cafeto, Madrid, Spain

2 bed • 1 bath • 4 guests • €290,000

BNB

Calc

Annual Revenue

€51,484

Profit (Cash Flow)

€20,102

Cap Rate

12.3%

Annual Revenue

€51,484

AirDNA projects €130/night at 77% occupancy ($36,528). Airbtics projects €128/night at 76% occupancy ($35,519). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 91% occupancy rate, €155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,333	€33,004	€52,462	€62,828
Occupancy	66%	76%	91%	100%
Nightly Rate	€96	€117	€155	€168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft chic luminoso	€33,547	€129	69%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
cómodo y precioso apartamento	€40,295	€144	74%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Atocha Retiro II - 2 bedrooms + 2 bathrooms	€47,250	€155	82%	2	2	15	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
ADELFAS 11 RESIDENTIAL TWO BEDROOMS WITH TERRACE	€34,384	€101	93%	2	2	7	€0	❌	❌	✅	Y / N	⭐️ 4.2 (24)
Charming Retiro - 2 dormitorios, 2 baños	€65,407	€197	89%	2	2	1	€80	❌	❌	❌	Y / Y	⭐️ 4.1 (14)
Apartamento dos habitaciones en Pte. de Vallecas	€31,190	€85	99%	2	1	2	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (194)
Cozy apartment close to Atocha	€35,125	€107	89%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (281)
Ático dúplex Centro Madrid.	€21,772	€89	66%	2	2	4	€31	❌	❌	❌	Y / Y	⭐️ 4.2 (46)
Duplex con vistas a Madrid	€19,285	€83	62%	2	2	2	€37	❌	❌	❌	Y / Y	⭐️ 4 (14)
Olala Madrid Sur Penthouse with Terrace	€73,808	€213	93%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
ATOCHA - RETIRO - dos dormitorios	€29,406	€96	80%	2	1	3	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (110)
PISO DE DOS DORMITORIOS EN PACIFICO!	€39,269	€158	68%	2	1	4	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Retiro, Sol 10min metro, tiendas, bares, servicios	€59,191	€271	59%	2	1	2	€72	❌	❌	✅	Y / Y	⭐️ 5 (33)
Retiro dos dormitorios	€46,907	€166	77%	2	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
CITY GARDEN	€29,156	€115	69%	2	1	4	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (25)
ADELFAS 16 RESIDENTIAL DUPLEX 2 BEDROOM TERRACE	€50,270	€160	86%	2	2	7	€0	❌	❌	✅	Y / N	⭐️ 4.5 (9)
Dúplex de 2 dormitorios	€35,863	€101	97%	2	2	5	€0	❌	❌	❌	Y / N	⭐️ 5 (8)
Vallehouse	€18,163	€105	47%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Gorgous, new and centric: Atocha	€62,251	€187	91%	2	2	1	€5	❌	❌	❌	Y / Y	⭐️ 4.6 (83)
Precioso ático de 2 dormitorios	€21,828	€89	66%	2	2	4	€32	❌	❌	❌	Y / N	⭐️ 0 (0)
ADELFAS 05 TWO BEDROOM RESIDENTIAL	€35,805	€119	82%	2	2	7	€0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Lovely 2 bedroom rental unit in Madrid	€21,629	€160	37%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Vistas 2 dorm 2 baños	€28,665	€106	74%	2	2	14	€0	❌	❌	✅	Y / Y	⭐️ 0 (7)
Ático luxury dúplex con balcones.(Atocha y museos)	€22,542	€93	66%	2	2	7	€0	❌	❌	❌	Y / Y	⭐️ 3.8 (4)
NewMad Xxxvii apartment in Madrid	€57,045	€156	100%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
NewMad Ii apartment in Madrid	€45,072	€123	100%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Estupendo piso duplex moderno y céntrico	€22,748	€91	68%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Duplex 2 dorm 2 baños vistas	€11,620	€106	30%	2	2	4	€32	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bonito piso con ático/terraza	€23,254	€122	52%	2	1	2	€0	✅	❌	❌	Y / Y	⭐️ 4.9 (41)
NewMad Xxi apartment in Madrid	€59,158	€162	100%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Duplex 2 dormitorios	€45,777	€125	100%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
aparment vallecas	€29,965	€111	74%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apartamento moderno y céntrico	€19,136	€85	58%	2	2	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (1)
Sweet Home RETIRO - Center of Madrid	€32,586	€94	94%	2	1	1	€11	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
NewMad Terrace Iv apartment in Madrid	€56,693	€155	100%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Piso en el centro de Madrid	€38,082	€135	75%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
100 mts metro. 10 min Atocha Station. AC+TV+WIFI!!	€28,170	€96	80%	2	1	30	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
EdSam EUCALIPTO Madrid	€23,711	€71	91%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.2 (33)
RETIRO 2 DORMITORIOS, APARTAMENTO FUNCIONAL	€26,029	€108	66%	2	1	4	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Apartamento en el centro de Madrid	€41,608	€150	75%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

28.22% 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)	€20,102	€40,204	€60,306	€80,408	€100,511	€201,022	€603,066
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€231,999	€231,999	€231,999	€231,999	€231,999	€231,999	€231,999
Down Payment	€58,000	€58,000	€58,000	€58,000	€58,000	€58,000	€58,000
Property Appreciation	€8,700	€17,661	€26,890	€36,397	€46,189	€99,735	€413,906
Total Return	€318,802	€347,865	€377,197	€406,806	€436,700	€590,757	€1,306,972

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.22%

Cap Rate

12.26%

Return on Investment

46.18%

Calle del Cafeto Madrid, Comunidad de Madrid, 28007

2 bed • 1 bath • 4 guests

Purchase Price

152

Airbnb Investor Score

€20,102

Annual Profit

12.3%

Cap Rate

28.2%

Cash on Cash

€51,484

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €130/night at 77% occupancy.Projected nightly rate is €128/night at 76% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€36,591

Avg annual revenue

76%

Avg occupancy rate

€127

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

€10k

€30k

€50k

€75k

€20,102

Profit

Revenue

€51,484

Operating Expenses

€15,915

Operating Income

€35,568

Mortgage & Taxes

€15,466

Profit (Cash Flow)

€20,102

€71,210

Cash Investment

Down Payment

€58,000

Renos & Furnishing

€4,510

Closing Costs

€8,700

Total

€71,210

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.22%

Cap Rate

12.26%

Return on Investment

46.18%