BNBCalc Short Term Rental Cohost Analysis Calle Magdalena, Madrid, Spain

2 bed • 2 bath • 5 guests • €0

BNB

Calc

Owner income

€44,861

Per year

This Airbnb could earn an additional

€5,192

Per month vs a Long-Term Rental

Annual Revenue range

€58,941 - €116,809

Annual Revenue

€62,306

AirDNA projects €165/night at 86% occupancy ($51,695). Airbtics projects €190/night at 90% occupancy ($62,306). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 90% occupancy rate, €190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€39,300	€58,941	€78,869	€116,809
Occupancy	86%	94%	97%	100%
Nightly Rate	€124	€169	€219	€315

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento céntrico en Atocha	€39,878	€112	97%	2	2	3	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Cozy & Refurbished 2BD 2BTH - City Center	€96,420	€273	96%	2	2	1	€65	❌	❌	❌	Y / Y	⭐️ 5 (161)
Centro. Cancelación gratuita Buenv	€50,205	€141	96%	2	1	1	€50	❌	❌	❌	Y / N	⭐️ 4.5 (122)
APARTAMENTO TIRSO DE MOLINA 2.	€38,952	€105	99%	2	1	1	€36	❌	❌	❌	N / Y	⭐️ 5 (230)
Cozy apartment center of Madrid	€36,233	€244	39%	2	2	1	€40	❌	❌	❌	Y / N	⭐️ 5 (22)
Pleno Centro. Cancelación Gratis Ol	€43,271	€123	94%	2	1	1	€60	❌	❌	❌	N / Y	⭐️ 4.5 (134)
Apartamento en centro de Madrid	€47,990	€166	78%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (91)
Exclusivo apartamento en el Centro	€66,143	€191	94%	2	2	2	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (503)
Fully Equipped In "SOL" -2-(Temporary Rental)	€35,649	€97	100%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (415)
Apartamento Puerta del Sol	€41,892	€125	91%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (163)
Tirso apartment in Madrid	€60,122	€162	100%	2	2	1	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (137)
Cozy&NEW apartment para 6pax en la Plaza de Tirso	€39,479	€105	100%	2	2	1	€69	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Love is in the Air.	€46,132	€146	86%	2	2	2	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
Modern apt para 6pax en la Plaza de Tirso de Molin	€41,249	€109	100%	2	2	1	€69	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Mola! SOL 2 Bedroom Apartment, 6 People	€100,395	€315	87%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Two-level, 2 bedroom apt in quiet central Madrid	€66,222	€208	86%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (316)
Apartamento en Puerta del Sol centro ciudad	€79,149	€222	95%	2	1	4	€80	❌	❌	❌	Y / Y	⭐️ 5 (47)
Ile Atocha Exterior Olivar	€87,301	€251	95%	2	1	3	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
2 bedroom apartment downtown Madrid	€51,735	€144	98%	2	1	4	€30	❌	❌	❌	Y / Y	⭐️ 5 (307)
Charming Atocha - In the center, Newly renovated	€51,791	€147	95%	2	1	1	€74	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
WoW! LATINA PALACE, Cent 2br 2ba LIFT	€58,313	€187	85%	2	2	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (68)
Moderno apartamento en Centro de Madrid	€41,629	€116	97%	2	1	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (303)
Luminoso ático en el centro Madrid	€132,087	€360	99%	2	1	2	€80	❌	❌	❌	Y / Y	⭐️ 5 (26)
2-bedroom flat in the centre of Madrid	€145,398	€474	83%	2	1	1	€65	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
LATINA BRICK 2br 2ba Cen LIFT WIFI!	€62,009	€190	89%	2	2	28	€30	❌	❌	❌	Y / Y	⭐️ 5 (137)
Heart of Madrid Public parking / Breakfast free	€59,221	€163	97%	2	2	3	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Refurbished and Modern- 2Bedrooms 1Bath - Downtown	€114,367	€325	96%	2	1	1	€55	❌	❌	❌	Y / Y	⭐️ 5 (131)
Nice Apartment Puerta del Sol	€29,474	€89	87%	2	2	4	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
Cute, spacious, 2 bedrooms and cozy flat	€58,691	€170	93%	2	1	3	€65	❌	❌	❌	Y / Y	⭐️ 5 (85)
Modern and Bright - 2Bathroom 1Bathroom - Lavapies	€70,709	€217	88%	2	1	1	€55	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Mola! SOL, Standard 2 Bedroom Apartment, WIFI, AC	€82,232	€277	81%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Mola! SOL, Superior 2 Bedroom Apartment, WIFI, AC	€77,769	€317	67%	2	2	30	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Tirso Loft apartment in Madrid	€37,699	€119	82%	2	1	1	€95	❌	❌	❌	Y / Y	⭐️ 3.8 (26)
Fantastic stylish apartment in the heart of Madrid	€55,427	€169	89%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (229)
Charming Madrid Center - 2 BDR - Temporary rental	€76,868	€219	95%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (41)
NEW. Spacious flat, 2 bedrooms and 2 balconies	€63,753	€177	97%	2	1	4	€69	❌	❌	❌	Y / Y	⭐️ 5 (77)
Sunny and large terrace, Center Madrid Latina area	€60,719	€204	80%	2	1	8	€80	❌	❌	❌	Y / Y	⭐️ 5 (41)
2 Bedrooms Light in Lavapies Prime Location	€36,708	€104	96%	2	1	6	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
PUERTA DEL SOL-TIRSO DE MOLINA-2 BR-9 PAX-120 M2	€73,096	€209	94%	2	2	3	€69	❌	❌	❌	Y / Y	⭐️ 5 (25)
Diseño y confort en la Plaza de las Flores	€50,389	€137	100%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (305)

Calle Magdalena Madrid, Comunidad de Madrid, 28012

2 bed • 2 bath • 5 guests

€62,306

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €165/night at 86% occupancy.Projected nightly rate is €190/night at 90% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€62,669

Avg annual revenue

90%

Avg occupancy rate

€190

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

€30k

€65k

€105k

€145k

€12,461

Profit

Revenue

€62,306

Cleaning

€6,227

Cohost commission

€12,461

Owner payout

€44,861

€0

Cash Investment

Renos & Furnishing

€0

Total

€0