BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$58,257$74,603$114,599$143,795
Occupancy89%95%97%98%
Nightly Rate$177$212$318$393

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
331$124❌❌❌Y / Y⭐️ 4.9 (205)
Elegant apartment in the heart of the city
$113,292
$331
93%
321$48❌❌❌Y / Y⭐️ 4.7 (248)
Apartamento Bedmates - Vilà i vila (5pax)
$52,565
$169
84%
321$16❌❌❌Y / Y⭐️ 4.5 (73)
NEW Charming apartment in the center
$63,153
$171
100%
323$81❌❌❌Y / Y⭐️ 4.9 (96)
COMFORTABLE APARTMENT IN THE CENTER OF BARCELONA
$43,928
$123
97%
313$65❌❌❌Y / Y⭐️ 4.8 (442)
Light and cozy apartment in Poble-sec
$74,783
$205
98%
313$113❌❌❌Y / Y⭐️ 4.6 (469)
Apartment next to Las Ramblas and Paral·lel
$74,780
$217
93%
311$48❌❌❌Y / Y⭐️ 4.3 (119)
Beautiful apartment in the city center of BCN!
$90,385
$302
80%
321$102❌❌❌Y / Y⭐️ 4.7 (113)
Stylish apartment in the heart of Barcelona
$86,415
$253
90%
321$102❌❌❌Y / Y⭐️ 4.6 (73)
Explore Historic Sites from Old Town Apartment
$138,789
$422
88%
321$102❌❌❌Y / Y⭐️ 4.6 (121)
Amazing terrace in Sant Antoni Market
$102,099
$317
88%
321$0❌❌❌N / Y⭐️ 4.8 (112)
Superior apartment near Plaza Catalunya
$70,283
$198
93%
321$102❌❌❌Y / Y⭐️ 4.8 (111)
bcn-rentals ramblas 9, right in the city centre
$141,679
$395
98%
316$0❌❌❌Y / Y⭐️ 4.7 (25)
Bcn-rentals ramblas 7, Just7-10 min. to Ramblas
$131,057
$373
96%
316$0❌❌❌Y / Y⭐️ 5 (5)
BCN-RENTALS Ramblas 1, just 10 min. from Ramblas
$136,994
$394
95%
316$0❌❌❌Y / Y⭐️ 4.4 (8)
Bcn-rentals apartment 1, Just7-10 min to Ramblas
$138,037
$397
95%
316$0❌❌❌Y / Y⭐️ 4.8 (4)
AB Vila i Vilá Apartment III-II
$65,989
$188
92%
311$139❌❌❌Y / Y⭐️ 4.1 (49)
Bcn-rentals 8, right in the city centre
$139,523
$393
97%
316$0❌❌❌Y / Y⭐️ 5 (2)
Bcn-rentals 6, right in the centre of the city
$126,215
$363
95%
316$0❌❌❌Y / Y⭐️ 4.8 (10)
Large 3BR bright with balconies
$56,883
$153
98%
323$65❌❌❌Y / Y⭐️ 5 (671)
41COB1019 - Enchanting and rustic apartment
$30,723
$83
97%
311$135❌❌❌Y / Y⭐️ 4.5 (85)
Brand New Superb 3Br Luminous Apt. in the Center
$96,544
$289
90%
321$65❌❌❌Y / Y⭐️ 4.8 (51)
Spacious Friendly Market Sant Antoni
$51,771
$205
69%
3275$0❌❌❌N / Y⭐️ 4.2 (39)
41par1022 Brilliant apartment in Sant Antoni
$54,354
$148
96%
311$135❌❌❌Y / Y⭐️ 4.7 (33)
City Center Tranquility
$30,423
$88
94%
321$45❌❌❌Y / Y⭐️ 4.8 (423)
New! Serviced Penthouse close to Ramblas!
$67,199
$187
97%
321$124❌❌❌Y / Y⭐️ 4.8 (158)
3 BR WITH VIEWS IN SANT ANTONI
$51,635
$270
51%
315$75❌❌❌Y / Y⭐️ 4.8 (169)
¡Apartamento en el centro de Barcelona!
$53,361
$187
72%
321$162❌❌❌Y / Y⭐️ 4.2 (4)
Borrell, Sant Antoni market
$76,716
$214
97%
321$75❌❌❌Y / Y⭐️ 4.2 (80)
Three Bedrooms and Terrace. Ramblas
$113,515
$336
92%
323$86❌❌✅Y / Y⭐️ 5 (279)
Sunny penthouse with Parking
$55,581
$180
84%
323$54❌❌❌Y / Y⭐️ 4.8 (575)
Quiet 3 bedroom balcony Poble Sec
$48,178
$148
88%
313$92❌❌❌Y / Y⭐️ 4.8 (437)
New! Serviced penthouse duplex next to Ramblas!
$117,226
$322
99%
331$124❌❌❌Y / Y⭐️ 5 (251)
7 MINUTES FROM LAS RAMBLAS LUXURY 3 BEDROOMS FLAT!
$29,792
$92
86%
327$75❌❌❌Y / Y⭐️ 5 (39)
SPECTACULAR!, next The Ramblas.
$57,837
$161
97%
322$97❌❌❌Y / Y⭐️ 4.8 (346)
Luxurious apartment in Sant Antoni
$81,880
$232
95%
323$121❌❌❌Y / Y⭐️ 4.8 (83)
Serviced Penthouse Duplex with Sunny Terrace
$63,454
$180
95%
331$124❌❌❌Y / Y⭐️ 4.8 (282)
2. Central Apartment - Ramblas Port Fira Montjuic
$70,044
$210
90%
313$87❌❌✅Y / Y⭐️ 4.8 (363)
Sweett | Family-friendly 3BR Apt. in Villa
$72,633
$200
97%
312$65❌❌❌Y / Y⭐️ 4.7 (64)
Port Bcn, classic 3bed with balcony
$103,167
$286
98%
311$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

287.82%

Cap Rate

89.61%

Return on Investment

302.88%

property-location

Carrer de les Carretes Barcelona, Catalunya, 08001

3 bed • 1.5 bath • 6 guests

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.

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


🏊‍♂️ 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

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%

Profit (Cummulative)

$84,281

$80,000

$6,282

$3,000

$0

Total Gain

$88,690

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service