BNBCalc Short Term Rental Investment Analysis Carrer de les Carretes, Barcelona, CT, 08001

3 bed • 1.5 bath • 6 guests • $100,000

BNB

Calc

Annual Revenue

$112,663

Profit (Cash Flow)

$84,281

Cap Rate

89.6%

Annual Revenue

$112,663

AirDNA projects $272/night at 86% occupancy ($85,437). Airbtics projects $240/night at 91% occupancy ($79,769). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 97% occupancy rate, $318 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$58,257	$74,603	$114,599	$143,795
Occupancy	89%	95%	97%	98%
Nightly Rate	$177	$212	$318	$393

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New! Serviced boutique apartment next to Ramblas	$84,454	$230	99%	3	3	1	$124	❌	❌	❌	Y / Y	⭐️ 4.9 (205)
Elegant apartment in the heart of the city	$113,292	$331	93%	3	2	1	$48	❌	❌	❌	Y / Y	⭐️ 4.7 (248)
Apartamento Bedmates - Vilà i vila (5pax)	$52,565	$169	84%	3	2	1	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
NEW Charming apartment in the center	$63,153	$171	100%	3	2	3	$81	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
COMFORTABLE APARTMENT IN THE CENTER OF BARCELONA	$43,928	$123	97%	3	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (442)
Light and cozy apartment in Poble-sec	$74,783	$205	98%	3	1	3	$113	❌	❌	❌	Y / Y	⭐️ 4.6 (469)
Apartment next to Las Ramblas and Paral·lel	$74,780	$217	93%	3	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.3 (119)
Beautiful apartment in the city center of BCN!	$90,385	$302	80%	3	2	1	$102	❌	❌	❌	Y / Y	⭐️ 4.7 (113)
Stylish apartment in the heart of Barcelona	$86,415	$253	90%	3	2	1	$102	❌	❌	❌	Y / Y	⭐️ 4.6 (73)
Explore Historic Sites from Old Town Apartment	$138,789	$422	88%	3	2	1	$102	❌	❌	❌	Y / Y	⭐️ 4.6 (121)
Amazing terrace in Sant Antoni Market	$102,099	$317	88%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (112)
Superior apartment near Plaza Catalunya	$70,283	$198	93%	3	2	1	$102	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
bcn-rentals ramblas 9, right in the city centre	$141,679	$395	98%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Bcn-rentals ramblas 7, Just7-10 min. to Ramblas	$131,057	$373	96%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
BCN-RENTALS Ramblas 1, just 10 min. from Ramblas	$136,994	$394	95%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Bcn-rentals apartment 1, Just7-10 min to Ramblas	$138,037	$397	95%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
AB Vila i Vilá Apartment III-II	$65,989	$188	92%	3	1	1	$139	❌	❌	❌	Y / Y	⭐️ 4.1 (49)
Bcn-rentals 8, right in the city centre	$139,523	$393	97%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Bcn-rentals 6, right in the centre of the city	$126,215	$363	95%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Large 3BR bright with balconies	$56,883	$153	98%	3	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (671)
41COB1019 - Enchanting and rustic apartment	$30,723	$83	97%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Brand New Superb 3Br Luminous Apt. in the Center	$96,544	$289	90%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Spacious Friendly Market Sant Antoni	$51,771	$205	69%	3	2	75	$0	❌	❌	❌	N / Y	⭐️ 4.2 (39)
41par1022 Brilliant apartment in Sant Antoni	$54,354	$148	96%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
City Center Tranquility	$30,423	$88	94%	3	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (423)
New! Serviced Penthouse close to Ramblas!	$67,199	$187	97%	3	2	1	$124	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
3 BR WITH VIEWS IN SANT ANTONI	$51,635	$270	51%	3	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (169)
¡Apartamento en el centro de Barcelona!	$53,361	$187	72%	3	2	1	$162	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Borrell, Sant Antoni market	$76,716	$214	97%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.2 (80)
Three Bedrooms and Terrace. Ramblas	$113,515	$336	92%	3	2	3	$86	❌	❌	✅	Y / Y	⭐️ 5 (279)
Sunny penthouse with Parking	$55,581	$180	84%	3	2	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (575)
Quiet 3 bedroom balcony Poble Sec	$48,178	$148	88%	3	1	3	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (437)
New! Serviced penthouse duplex next to Ramblas!	$117,226	$322	99%	3	3	1	$124	❌	❌	❌	Y / Y	⭐️ 5 (251)
7 MINUTES FROM LAS RAMBLAS LUXURY 3 BEDROOMS FLAT!	$29,792	$92	86%	3	2	7	$75	❌	❌	❌	Y / Y	⭐️ 5 (39)
SPECTACULAR!, next The Ramblas.	$57,837	$161	97%	3	2	2	$97	❌	❌	❌	Y / Y	⭐️ 4.8 (346)
Luxurious apartment in Sant Antoni	$81,880	$232	95%	3	2	3	$121	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Serviced Penthouse Duplex with Sunny Terrace	$63,454	$180	95%	3	3	1	$124	❌	❌	❌	Y / Y	⭐️ 4.8 (282)
2. Central Apartment - Ramblas Port Fira Montjuic	$70,044	$210	90%	3	1	3	$87	❌	❌	✅	Y / Y	⭐️ 4.8 (363)
Sweett \| Family-friendly 3BR Apt. in Villa	$72,633	$200	97%	3	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Port Bcn, classic 3bed with balcony	$103,167	$286	98%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.4 (60)

Return Metrics

287.82% 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)	$84,281	$168,562	$252,843	$337,124	$421,405	$842,810	$2,528,430
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$187,281	$274,652	$362,115	$449,674	$537,332	$977,201	$2,771,157

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

287.82%

Cap Rate

89.61%

Return on Investment

302.88%

Carrer de les Carretes Barcelona, Catalunya, 08001

3 bed • 1.5 bath • 6 guests

Purchase Price

1545

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.

Occupancy Rate

Top 33% 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.

$81,433

Avg annual revenue

91%

Avg occupancy rate

$240

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

$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

Revenue Appreciation

Cash on Cash Return

287.82%

Cap Rate

89.61%

Return on Investment

302.88%