BNBCalc Short Term Rental Investment Analysis Carrer del Consell de Cent, Barcelona, Spain

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$109,171

Profit (Cash Flow)

$81,173

Cap Rate

86.5%

Annual Revenue

$109,171

AirDNA projects $243/night at 88% occupancy ($78,103). Airbtics projects $282/night at 88% occupancy ($90,638). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 98% occupancy rate, $305 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,013	$82,859	$110,915	$146,813
Occupancy	83%	93%	98%	98%
Nightly Rate	$202	$241	$305	$402

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
PASSEIG DE GRÀCIA Apartment, BEST location in town	$146,427	$545	73%	1	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (1)
Amazing apartment in the heart of Barcelona - GYM	$79,226	$214	100%	1	2	3	$63	❌	❌	❌	Y / Y	⭐️ 4.6 (103)
Gaudí Batlló House Views from the suite	$117,143	$331	96%	1	3	2	$124	❌	❌	❌	Y / Y	⭐️ 4.7 (484)
The Central Place III	$73,282	$235	82%	1	1	1	$162	❌	❌	❌	Y / Y	⭐️ 4.7 (77)
Barcelona\| Casa Batlló Views	$53,325	$149	95%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.6 (273)
Apartment with balcony at Rambla Catalunya	$82,248	$227	98%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
RAMBLA CATALUNYA 4 PAX	$83,167	$251	90%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
1bed at an amazing location Rambla Catalunya	$78,114	$215	98%	1	1	3	$62	❌	❌	❌	N / Y	⭐️ 4.5 (100)
Barcelona \| Casa Batllo Views \| Sunny Apt.	$87,623	$247	96%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.5 (286)
Barcelona \| Casa Batllo View \| SUNNY APT- GYM	$64,533	$177	98%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.7 (129)
Paseo de Gracia D apartment; private terrace, WiFi	$91,057	$247	100%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (217)
The Central Place II	$90,468	$305	79%	1	1	1	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
The Central Place Terrace	$106,985	$322	88%	1	1	1	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Barcelona \|Bright Apt at Rambla de Catalunya- GYM	$60,709	$172	95%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.5 (259)
The Central Place Terrase II	$65,324	$204	84%	1	1	1	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Elegant & Safe Apartment Overlooking the Iconic Paseo Gracia	$105,696	$398	72%	1	1	3	$81	❌	✅	❌	Y / Y	⭐️ 5 (208)
Bright BCN Apartment near Casa Batlló-GYM	$57,068	$163	93%	1	1	3	$92	❌	❌	❌	Y / Y	⭐️ 4.4 (175)
Gaudi Apartment	$49,704	$142	95%	1	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Unique views to Paseo de Gracia (B5)	$59,900	$167	98%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
Nuevo mejor zona! Passeig d Gracia-Eixample	$75,905	$223	93%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (450)
Modern Apartment at Passeig de Gracia 61	$71,486	$197	98%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
The Ultimate Central Place	$83,801	$248	89%	1	1	1	$162	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Barcelona \| Luminous Attic With Sunny Terrace -GYM	$80,764	$222	98%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.7 (131)
Stylish apartment B near Plaza cat	$75,621	$260	79%	1	1	2	$81	❌	❌	❌	Y / Y	⭐️ 4.9 (358)
one bedroom apartment next to Paseo de Gracia	$115,290	$315	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (146)
Charming Apartment for 2 in Paseo de Gracia	$99,644	$308	88%	1	1	3	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Apt.en Passeig de Gracia (4pax) B4	$53,443	$149	98%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (171)
A2 Passeig de Gràcia & Apartment	$71,327	$232	84%	1	0	2	$0	❌	❌	❌	N / N	⭐️ 4 (20)
Paseo de Gracia Apartment	$60,171	$162	100%	1	1	3	$94	❌	❌	❌	Y / Y	⭐️ 4.4 (88)
Stylish apartment A in city center	$77,885	$266	79%	1	1	2	$81	❌	❌	❌	Y / Y	⭐️ 4.9 (288)
H3 FLP Apartment Traveler-Center	$38,328	$187	56%	1	0	2	$0	❌	❌	❌	N / Y	⭐️ 3 (10)
Penthouse Passeig de Gracia	$76,342	$230	88%	1	1	32	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Suite with Pool &Terrace at Ocean Drive Barcelona	$266,800	$1,139	64%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 3 (1)
1Bed Apartment in Central BCN	$91,040	$254	97%	1	1	2	$57	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
Wonderful loft in Paseo de Gracia	$95,233	$270	96%	1	1	3	$103	❌	❌	❌	Y / Y	⭐️ 4.3 (35)
Fully equipped apartment with lots of light	$72,397	$215	92%	1	2	1	$91	❌	❌	❌	Y / Y	⭐️ 0 (1)
H2 1/2 Apart / Passeig de Gracia	$226,979	$646	96%	1	0	1	$0	❌	❌	❌	N / N	⭐️ 3 (2)
A3 Passeig de Gràcia & Apartment	$104,199	$438	65%	1	2	1	$0	❌	❌	❌	N / N	⭐️ 3 (2)
H2 1/2 Apart / Passeig de Gracia	$104,552	$329	86%	1	1	2	$43	❌	❌	❌	N / Y	⭐️ 3.5 (14)
Suite New Central Top location 2	$65,647	$304	59%	1	1	28	$271	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

309.96% 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)	$81,173	$162,346	$243,520	$324,693	$405,866	$811,733	$2,435,201
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	$184,173	$268,436	$352,792	$437,244	$521,794	$946,125	$2,677,927

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

309.96%

Cap Rate

86.5%

Return on Investment

326.79%

Carrer del Consell de Cent Barcelona, Catalunya

1 bed • 1 bath • 1 guests

Purchase Price

1577

Airbnb Investor Score

$81,173

Annual Profit

86.5%

Cap Rate

310.0%

Cash on Cash

$109,171

Annual Revenue

BNBCalc predicts this property will get $282 per night with 88% occupancy, putting it in the top 52% 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.

$88,971

Avg annual revenue

88%

Avg occupancy rate

$282

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

$35k

$110k

$185k

$270k

$81,173

Profit

Revenue

$109,171

Operating Expenses

$22,665

Operating Income

$86,507

Mortgage & Taxes

$5,333

Profit (Cash Flow)

$81,173

$26,188

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$3,188

Closing Costs

$3,000

Total

$26,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

309.96%

Cap Rate

86.5%

Return on Investment

326.79%