BNBCalc Short Term Rental Investment Analysis Plaça de la Barceloneta, Barcelona, CT, 08003

1 bed • 1 bath • 2 guests • $250,000

BNB

Calc

Annual Revenue

$44,019

Profit (Cash Flow)

$15,188

Cap Rate

11.4%

Annual Revenue

$44,019

AirDNA projects $158/night at 78% occupancy ($45,012). Airbtics projects $110/night at 75% occupancy ($30,132). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 92% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,341	$25,115	$44,431	$67,395
Occupancy	58%	81%	92%	99%
Nightly Rate	$62	$84	$131	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CLASSBEDROOM BARCELONA BEACH III	$38,240	$111	92%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.2 (113)
Renovated apartment with sea view, 5-1 (VJ)	$38,385	$129	81%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Split-level apartment in Barceloneta near sea	$41,926	$131	87%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Barceloneta Beach & Sight Apartment	$48,840	$134	99%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (441)
Flat next to the beach	$23,757	$132	48%	1	1	1	$27	❌	❌	✅	N / Y	⭐️ 4.5 (27)
Lovely flat in Barceloneta near sea	$41,383	$128	88%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.6 (50)
Barceloneta apartment with balcony	$36,702	$129	77%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.3 (43)
Bright new apt by the beach of Barceloneta	$10,438	$62	46%	1	1	31	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Gallery Apartment in Barceloneta	$64,768	$225	78%	1	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.2 (16)
Apartamento en la playa	$53,957	$182	81%	1	1	3	$0	❌	❌	✅	Y / N	⭐️ 4.6 (24)
(Hybrid) Apt/room by the beach	$9,290	$47	54%	1	1	31	$16	❌	❌	✅	Y / Y	⭐️ 0 (0)
Precioso ático en Barceloneta	$13,067	$51	70%	1	1	32	$65	❌	❌	❌	Y / Y	⭐️ 4 (3)
Almirall Beach 41	$70,945	$202	94%	1	1	3	$102	❌	❌	❌	Y / Y	⭐️ 5 (13)
Luxury Aircon Beach Apt Barcelona . 31 nights plus	$53,740	$305	48%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 5 (3)
Barceloneta full equiped! 150mts to the sea!	$45,963	$127	98%	1	1	31	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Uluwatu - Ideal homebase in Barceloneta !	$19,509	$65	82%	1	1	32	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Cozy flat close to beach	$7,789	$76	28%	1	1	31	$151	❌	❌	✅	Y / N	⭐️ 4 (1)
Barceloneta Dreams	$51,210	$159	88%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (17)
Cosy and luminous apartment in Barceloneta	$10,146	$66	42%	1	1	32	$65	❌	❌	❌	Y / N	⭐️ 5 (5)
Cozy and modern 1min to the Beach @ Barceloneta	$15,577	$76	56%	1	1	31	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Apartment In Barceloneta, close to the beach	$18,786	$87	59%	1	1	31	$119	❌	❌	❌	Y / Y	⭐️ 0 (1)
Barceloneta Beach 3	$28,048	$79	97%	1	1	31	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Pretty apartement , 200m from the beach	$20,422	$60	93%	1	1	32	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Loft Apartment - Perfect Location	$59,350	$161	100%	1	1	3	$16	❌	❌	❌	N / Y	⭐️ 4.4 (40)
Olala Barceloneta Apartment \| 2 min from the beach	$18,974	$72	72%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4 (1)
LOVELY FLAT IN BARCELONETA!!!!!!!!!	$48,884	$159	84%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (43)
Nice Apartment 2 minutes away from beach.	$16,489	$53	85%	1	1	31	$81	❌	❌	❌	Y / Y	⭐️ 5 (8)
Excelente departamento muy cerca de la playa!	$16,910	$60	77%	1	1	31	$65	❌	❌	✅	Y / Y	⭐️ 5 (6)
Barceloneta beach with private terrace	$26,430	$87	83%	1	1	31	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Sunny Apt Center & Next to Beach/WIFI	$21,960	$60	100%	1	1	32	$86	❌	❌	❌	Y / N	⭐️ 4.7 (19)
Apartamento a 2 minutos de la playa	$20,968	$82	68%	1	1	32	$54	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
Amazing flat near the beach	$19,369	$54	98%	1	1	32	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Barceloneta Ground Floor Unit by the Beach (II)	$11,628	$69	46%	1	2	32	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
BPAR1088 - Cozy flat near the beach	$23,908	$71	92%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4 (19)
Nice & close to the beach in Barcelona city center	$16,243	$329	13%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 0 (0)
Super Centric Studio - loft	$47,580	$130	100%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (23)
BARCELONETA, BEACH, LIFT, A/C, BALCONY,CALM, METRO	$8,430	$49	47%	1	1	32	$215	❌	❌	❌	Y / N	⭐️ 4.7 (3)
Dreamy flat sun beach relax-Bcneta (32 nit)	$23,058	$63	100%	1	1	31	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
King bedroom flat close to beach	$14,406	$48	82%	1	1	31	$151	❌	❌	✅	Y / N	⭐️ 4.8 (6)
Shared Patio - Reno 2023	$26,880	$108	68%	1	1	31	$135	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

25.02% 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)	$15,188	$30,376	$45,564	$60,752	$75,940	$151,881	$455,643
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,522	$7,187	$11,002	$14,972	$19,104	$42,432	$199,999
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$76,210	$102,788	$129,748	$157,102	$184,864	$330,292	$1,062,459

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.02%

Cap Rate

11.4%

Return on Investment

43.18%

Plaça de la Barceloneta Barcelona, Catalunya, 08003

1 bed • 1 bath • 2 guests

Purchase Price

136

Airbnb Investor Score

$15,188

Annual Profit

11.4%

Cap Rate

25.0%

Cash on Cash

$44,019

Annual Revenue

BNBCalc predicts this property will get $110 per night with 75% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$29,608

Avg annual revenue

75%

Avg occupancy rate

$110

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

$5k

$30k

$50k

$70k

$15,188

Profit

Revenue

$44,019

Operating Expenses

$15,498

Operating Income

$28,521

Mortgage & Taxes

$13,333

Profit (Cash Flow)

$15,188

$60,688

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$3,188

Closing Costs

$7,500

Total

$60,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.02%

Cap Rate

11.4%

Return on Investment

43.18%