BNBCalc Short Term Rental Rental Arbitrage Analysis Gran Via de les Corts Catalanes, Barcelona, Spain

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€82,389

Profit (Cash Flow)

€46,593

Cash on Cash Return

777.0%

Annual Revenue

€82,389

AirDNA projects €344/night at 85% occupancy ($106,943). Airbtics projects €259/night at 87% occupancy ($82,389). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 87% occupancy rate, €259 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€54,131	€80,461	€101,208	€169,824
Occupancy	80%	89%	97%	100%
Nightly Rate	€182	€243	€281	€457

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Superior three bedrooms apartment	€68,568	€183	100%	3	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (72)
Family Friendly flat in Eixample	€69,473	€204	90%	3	2	1	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (223)
Apartamento Gaudir, con inspiraciones modernistas. Luminoso, céntrico y seguro.	€78,003	€239	89%	3	3	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (347)
Superior 3 bedroom apartment with terrace	€74,061	€198	100%	3	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (61)
APBCN Apartments Penthouse with Solarium	€71,457	€239	80%	3	2	1	€100	❌	❌	✅	Y / Y	⭐️ 4.5 (166)
Three bedrooms apartment with terrace	€72,106	€192	100%	3	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (179)
Luxury three bedroom apartment	€63,484	€169	100%	3	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (164)
Esplendido apto de tres dormitorios con terraza	€65,708	€181	97%	3	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (239)
Central superb 3 bedroom apartment	€55,191	€152	98%	3	2	2	€90	❌	❌	❌	Y / Y	⭐️ 5 (623)
Sweett \| Charming 3BR near Plaza Catalunya	€85,235	€273	83%	3	2	2	€90	❌	❌	❌	Y / Y	⭐️ 4.5 (106)
Bailén Style - Habitat Apartments	€99,611	€281	97%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
3 Bedroom with terrace	€138,440	€511	74%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
The Living Apartment	€78,772	€264	78%	3	2	1	€199	❌	❌	✅	Y / Y	⭐️ 4.5 (134)
Sweett \| Charming 3BR near Casa Mila	€70,954	€246	76%	3	2	2	€90	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Luxury Apartment Sagrada Familia & Ocean View★★★★★	€150,196	€469	87%	3	2	2	€100	✅	❌	❌	Y / Y	⭐️ 5 (204)
Elegant design 3bed with balcony in Eixample	€186,712	€573	89%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Sweett \| Urban 3BR near Plaza Catalunya	€82,584	€226	98%	3	2	2	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
Bailèn Angels apartment	€55,648	€152	100%	3	2	2	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (440)
LAST Minute Promotion ,Balconies and views, city	€91,814	€457	54%	3	2	2	€85	❌	❌	❌	Y / Y	⭐️ 4.5 (128)
Sweett \| Bailen B2	€87,530	€251	94%	3	3	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (56)
AB Eixample Bocabella	€55,254	€175	84%	3	1	1	€139	❌	❌	❌	Y / Y	⭐️ 4 (61)
Autèntic Arc de Triomf Apartment	€95,981	€437	60%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4 (84)
Cosy 3 bedroom apartment near Arc de Triomf	€112,561	€334	92%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Charming Central Apt. Big Sunny Terrace!	€83,779	€258	88%	3	1.5	4	€94	❌	❌	❌	Y / Y	⭐️ 5 (150)
Spacious, elegant, shared terrace	€80,282	€261	84%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (189)
Sweett \| Spacious 3BR near Ciutadella Park	€73,595	€211	93%	3	2	2	€80	❌	❌	❌	Y / Y	⭐️ 4.4 (75)
Sweet Inn \| Family-friendly 3BR Apt. in the centre	€67,839	€246	72%	3	2	2	€90	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Amazing skyline with amazing views	€72,189	€197	100%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (205)
Centric Duplex w/ Private Terrace 3BD/AC/1Go WiFi	€89,996	€283	86%	3	2	4	€130	❌	❌	❌	Y / Y	⭐️ 5 (291)
Modern near Pl. Catalunya 3bdr, 2baths for 5 (G10)	€26,160	€77	93%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (119)
SEALONA CENTER II	€90,266	€283	86%	3	2	4	€100	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Deluxe three bedrooms apartment	€64,394	€176	100%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Designer's three bedroom apartment with terrace	€75,578	€206	100%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Apartamento 3 habitaciones	€87,847	€296	81%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
deluxe three bedrooms apartment	€58,963	€162	97%	3	2	1	€69	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Designer's three bedroom apartment with terrace	€59,711	€165	97%	3	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (44)
Central Apartment Tetuan	€52,565	€153	94%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4 (129)
Central Living Apartment	€118,871	€457	71%	3	2	28	€351	❌	❌	✅	Y / Y	⭐️ 0 (1)
Apartamento grande con terraza	€55,921	€278	55%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Sant Joan entresol	€74,440	€268	76%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (6)

Return Metrics

776.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€46,592	€93,185	€139,777	€186,370	€232,962	€465,925	€1,397,776
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€46,592	€93,185	€139,777	€186,370	€232,962	€465,925	€1,397,776

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

776.95%

Payback Period Days

Return on Investment

776.95%

Gran Via de les Corts Catalanes Barcelona, Catalunya

3 bed • 2 bath • 6 guests

Monthly Rent

€82,389

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €344/night at 85% occupancy.Projected nightly rate is €259/night at 87% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€81,043

Avg annual revenue

87%

Avg occupancy rate

€259

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

€25k

€80k

€130k

€190k

€46,593

Profit

Revenue

€82,389

Operating Expenses

€17,797

Operating Income

€64,593

Net Effective Rent

€18,000

Profit (Cash Flow)

€46,593

€5,997

Cash Investment

Renos & Furnishing

€5,904

Setup Costs

€93

Total

€5,997

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

776.95%

Payback Period Days