Carrer de les Carretes Barcelona, Catalunya, 08001
3 bed • 1.5 bath • 6 guests
Airbnb Investor Score
$84,281
Annual Profit
89.6%
Cap Rate
287.8%
Cash on Cash
$112,663
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 86% occupancy.Projected nightly rate is $240/night at 91% occupancy.
Top 33% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$81,433
Avg annual revenue
91%
Avg occupancy rate
$240
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$105k
$145k
Sign up to see the data on 40 all comparables
$84,281
Profit
Revenue
$112,663
Operating Expenses
$23,049
Operating Income
$89,614
Mortgage & Taxes
$5,333
Profit (Cash Flow)
$84,281
$29,282
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$6,282
Closing Costs
$3,000
Total
$29,282
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
287.82%
Cap Rate
89.61%