BNBCalc Short Term Rental Investment Analysis Carrer Ample, Barcelona, CT, 08002

1 bed • 1 bath • 4 guests • $650,000

BNB

Calc

Annual Revenue

$36,524

Profit (Cash Flow)

-$12,815

Cap Rate

3.4%

Annual Revenue

$36,524

AirDNA projects $143/night at 77% occupancy ($40,217). Airbtics projects $125/night at 80% occupancy ($36,524). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,170	$35,166	$53,967	$71,655
Occupancy	70%	87%	95%	99%
Nightly Rate	$86	$109	$153	$195

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CLASSBEDROOM GOTHIC RAMBLAS 2 APARTMENT	$41,926	$124	91%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (105)
Apartment with private terrace in the Gothic	$47,478	$141	92%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 5 (251)
CLASSBEDROOM GOTHIC RAMBLAS 3 APARTMENT	$45,739	$130	94%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (169)
Central 1 BR apartment close to beaches	$56,453	$190	80%	1	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
CLASSBEDROOM BORN 1	$39,334	$114	93%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Warm, Cosy Apartment in the Gothic Quarter	$23,391	$83	77%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (41)
Citytrip Barceloneta Beach	$57,718	$166	95%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
CLASSBEDROOM GOTHIC RAMBLAS 4 APARTMENT	$66,434	$194	92%	1	1	1	$49	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
New design apartment in Barcelona center.	$52,472	$146	96%	1	1	31	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Warm, Cosy Suite in the Middle of Gothic Quarter	$32,325	$92	96%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3.9 (29)
loft in gotic looking to port vell AC fast wifi	$38,804	$246	43%	1	1	31	$65	❌	❌	❌	Y / Y	⭐️ 5 (19)
Studio-Apartament in Center/AC/Near Beach	$45,194	$126	98%	1	1	32	$0	❌	❌	❌	N / Y	⭐️ 4.5 (41)
Beautiful family place near Picasso museum	$16,178	$52	85%	1	1	31	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Apartment at Las Ramblas	$55,103	$149	99%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cozy in the historic center, pedestrian street.S4	$22,400	$90	68%	1	1	31	$86	❌	❌	✅	Y / Y	⭐️ 5 (8)
Elegant studio at Las Ramblas	$49,155	$133	100%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 4.7 (35)
Vintage apartment in old town	$60,505	$164	100%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Studio-apartment in center/AC	$46,255	$142	89%	1	1	32	$0	❌	❌	❌	N / Y	⭐️ 4.1 (30)
Precioso apartamento cerca del Port Vell	$18,256	$86	58%	1	1	31	$65	❌	❌	✅	Y / Y	⭐️ 5 (22)
Top Studio with Terrace	$15,658	$62	69%	1	1	31	$43	❌	❌	✅	N / Y	⭐️ 4.8 (29)
Central, stylish with terrace	$53,748	$165	89%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Sunny Studio in el Gotic, Barcelona	$27,120	$95	78%	1	1	32	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy apt in Gothic quarter	$19,749	$76	71%	1	1	31	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
Great Views, Near Beach, Port Vell	$17,195	$87	54%	1	1	31	$86	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Precioso Loft en Ciutat Vella	$22,954	$64	98%	1	1	32	$0	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Central, Stylish with terrace. 2 min from Rambla	$75,558	$210	98%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (20)
Great & top central high ceilings Premium APT	$26,733	$88	83%	1	2	32	$108	❌	❌	❌	Y / Y	⭐️ 5 (8)
Apartment at Las Ramblas	$54,713	$151	99%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Apartamento 1 habitación en Barrio Gótico	$19,830	$86	63%	1	1	32	$0	❌	❌	❌	N / Y	⭐️ 4.5 (9)
Fantastic Penthouse Port Vell	$33,225	$102	89%	1	1	31	$86	❌	❌	✅	Y / Y	⭐️ 5 (29)
Vintage apartment in old town	$32,282	$98	90%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Elegant studio at Las Ramblas	$37,682	$104	99%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (13)
Bonaventura Apartment en el centro de Barcelona	$21,410	$78	75%	1	1	32	$86	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful Apartment in heart of Barcelona	$24,477	$92	72%	1	1	3	$87	❌	❌	❌	Y / Y	⭐️ 3 (4)
Large 1 bdr Central Gothic near Marina & Beach	$34,731	$160	59%	1	1	5	$32	❌	❌	❌	N / Y	⭐️ 5 (20)
Great Views close to Port Vell Apartment	$17,193	$87	54%	1	1	31	$92	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Cozy flat of One Bedroom with rooftop	$76,680	$287	73%	1	1	31	$326	❌	❌	✅	Y / Y	⭐️ 0 (0)
Studio at Gothic	$15,099	$75	55%	1	1	31	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
romantic place in square gotic	$13,849	$44	86%	1	1	33	$118	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-8.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,814	-$25,629	-$38,444	-$51,259	-$64,074	-$128,149	-$384,449
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$519,999	$519,999	$519,999	$519,999	$519,999	$519,999	$519,999
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$656,685	$663,955	$671,827	$680,320	$689,453	$745,395	$1,193,270

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.39%

Cap Rate

3.36%

Return on Investment

10.37%

Carrer Ample Barcelona, Catalunya, 08002

1 bed • 1 bath • 4 guests

Purchase Price

-26

Airbnb Investor Score

-$12,814

Annual Profit

3.4%

Cap Rate

-8.4%

Cash on Cash

$36,524

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 77% occupancy.Projected nightly rate is $125/night at 80% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$36,819

Avg annual revenue

80%

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

$35k

$55k

$80k

-$12,815

Profit

Revenue

$36,524

Operating Expenses

$14,674

Operating Income

$21,851

Mortgage & Taxes

$34,666

Profit (Cash Flow)

-$12,815

$152,688

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$3,188

Closing Costs

$19,500

Total

$152,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.39%

Cap Rate

3.36%

Return on Investment

10.37%