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

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Owner income

€39,086

Per year

This Airbnb could earn an additional

€4,524

Per month vs a Long-Term Rental

Annual Revenue range

€41,571 - €63,430

Annual Revenue

€54,287

AirDNA projects €124/night at 79% occupancy ($35,818). Airbtics projects €125/night at 83% occupancy ($37,925). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 97% occupancy rate, €153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,837	€41,571	€55,618	€63,430
Occupancy	73%	88%	97%	99%
Nightly Rate	€103	€126	€153	€171

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	€50,191	€142	95%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Casa-Apartamento con Terraza. 1Dorm. Las Torres	€50,942	€202	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Piso de 1 habitación, Plaza Castilla	€40,877	€199	54%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (4)
Exyca Plaza Castilla	€39,098	€108	94%	1	1	1	€74	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bright and cozy- 1D 1B- Plaza Castilla	€52,622	€158	89%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Estudio Superior Las Torres	€57,643	€225	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Plaza Castilla Apartments	€36,406	€136	71%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Miniestudio totalmente independiente.	€16,879	€60	75%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (74)
Studio apartment Chamartin station	€26,958	€75	98%	1	1	2	€21	✅	❌	❌	Y / Y	⭐️ 4.5 (100)
Apartamento 1 Dormitorio. Las Torres	€53,637	€166	86%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (3)
Chamartin - Amplio, Piscina, Cool & Auto Checkin	€49,796	€196	68%	1	1	2	€41	✅	❌	❌	Y / N	⭐️ 4.5 (89)
Estudio Las Torres	€36,773	€136	74%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Castellana Norte Ml8-3	€42,918	€124	92%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
BONITO APARTAMENTO CINCO TORRES PLAZA CASTILLA	€24,523	€157	42%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (111)
Stylish Dúplex - 1 Bd 1Bth- Plaza Castilla	€42,792	€153	74%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Apartment in "centro norte" buiding	€23,019	€62	100%	1	1	1	€21	✅	❌	❌	Y / Y	⭐️ 5 (373)
Castellana Norte Ml8-2	€44,180	€128	92%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
HOME SWEET HOME	€25,995	€132	53%	1	1	4	€31	❌	❌	❌	Y / Y	⭐️ 5 (27)
Av. Asturias 3 apartamento	€41,967	€153	72%	1	2	1	€42	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Spectacular penthouse near Plaza Castilla	€36,091	€99	97%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Bravo Murillo 1 apartments	€46,223	€136	91%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4 (8)
Bravo Murillo 2 apartments	€38,495	€137	75%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.1 (27)
Av. Asturias 1 apartamento	€37,873	€116	85%	1	2	1	€42	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Madrid Studio Apartments	€27,029	€75	97%	1	1.5	2	€21	✅	❌	❌	Y / Y	⭐️ 4.5 (85)
Bravo Murillo 3 apartments	€42,841	€132	87%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4 (25)
Homeabout Plaza de Castilla Apartment II	€25,544	€69	95%	1	1	1	€74	❌	❌	✅	Y / N	⭐️ 4 (3)
Homeabout Plaza de Castilla Apartment III	€35,298	€107	86%	1	1	1	€74	❌	❌	❌	Y / N	⭐️ 2.5 (3)
Acogedor apartamento cerca de Plaza de Castilla	€26,487	€80	91%	1	1	14	€52	❌	❌	❌	Y / Y	⭐️ 5 (21)
Free Parking - New, large terrace & lots of light	€39,727	€111	97%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (88)
Hidden Courtyard Oasis Near Bernabeu Stadium V77.1	€58,672	€169	95%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (77)
Homeabout Plaza de Castilla Apartment I	€25,868	€70	97%	1	1	1	€74	❌	❌	✅	Y / N	⭐️ 2.5 (2)
Free Parking - New, super bright and quiet	€38,427	€105	99%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (98)
Free Parking - New, modern & cozy	€41,459	€113	99%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (78)
Free Parking - New, modern & comfortable	€39,961	€108	100%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (105)
Stylish flat with terrace in Plaza Castilla	€48,835	€160	79%	1	1	1	€89	✅	❌	✅	Y / Y	⭐️ 4 (17)
Casa de Leo	€25,121	€127	53%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (33)
Exclusive Apartment Close Bernabeu Stadium V77.2	€45,788	€125	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Piso luminoso de 1hab en Chamartín, WIFI, calefacc	€21,467	€70	84%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4 (47)
Apartamento céntrico en Madrid	€26,764	€126	58%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Luxury Apartament Plaza Castilla	€33,813	€95	97%	1	1	30	€42	❌	❌	❌	Y / Y	⭐️ 5 (41)

Calle Magnolias Madrid, Comunidad de Madrid, 28029

1 bed • 1 bath • 1 guests

€54,287

Annual Revenue

BNBCalc predicts this property will get $125 per night with 83% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

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.

€37,974

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

€10,857

Profit

Revenue

€54,287

Cleaning

€5,646

Cohost commission

€10,857

Owner payout

€39,086

€0

Cash Investment

Renos & Furnishing

€0

Total

€0