BNBCalc Short Term Rental Rental Arbitrage Analysis 11 Carrer de Ramon Turró, Barcelona, CT, 08005

3 bed • 2 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€86,417

Profit (Cash Flow)

€49,766

Cash on Cash Return

875.1%

Annual Revenue

€86,417

AirDNA projects €308/night at 83% occupancy ($93,471). Airbtics projects €213/night at 89% occupancy ($69,340). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 98% occupancy rate, €241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€47,479	€66,912	€88,962	€113,652
Occupancy	84%	93%	98%	99%
Nightly Rate	€152	€193	€241	€305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning 3-Bedroom near City Center & Beach	€62,094	€230	70%	3	1	1	€146	❌	❌	✅	Y / N	⭐️ 4.7 (40)
Villa Olimpica Beach	€43,516	€130	91%	3	1	1	€120	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Amazing flat next to Born & beach with Parking	€67,551	€207	85%	3	3	1	€110	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Deluxe apartment with balcony close to the beach!	€56,569	€157	93%	3	1	1	€94	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
My Address on the Beach and Sun	€135,812	€374	99%	3	1	6	€99	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
AB Eixample Ausiàs Marc	€67,550	€212	84%	3	1	1	€169	❌	❌	❌	Y / Y	⭐️ 4 (84)
Arc de Triomf Modern apartment with balcony!	€47,603	€140	88%	3	1	1	€94	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Kool Central Beach WiFi AC	€66,588	€180	100%	3	1	2	€59	❌	❌	❌	Y / Y	⭐️ 4.8 (794)
Olala Aqua Apartment	€94,154	€290	88%	3	3	1	€89	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Poblenou Apartment 5' to the beach (self check-in)	€63,536	€196	87%	3	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Port View Apartment in Barceloneta	€83,355	€227	99%	3	1	2	€104	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
APARTMENT BARCELONA near BEACH	€63,755	€292	59%	3	1	2	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (127)
Apartment Born 33	€49,537	€137	99%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (199)
Fantastic and central apartment 12	€49,732	€139	98%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
We Casa Barcelona	€108,799	€353	83%	3	3	4	€83	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Bella Gothic Terrace	€131,594	€367	97%	3	3	2	€94	❌	❌	✅	Y / Y	⭐️ 4.9 (128)
Apartamento Gaudir, con inspiraciones modernistas. Luminoso, céntrico y seguro.	€75,563	€221	93%	3	3	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (341)
Central, big apartment 11	€51,645	€143	99%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (226)
AB Sagrada Família Ptge Bocabella	€77,648	€217	95%	3	1	1	€152	❌	❌	❌	Y / Y	⭐️ 4 (54)
Confort Home en Rambla Poblenou &Mar Bella Beach	€67,323	€251	70%	3	1	3	€157	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
Cozy near the beach (M1)	€91,564	€258	97%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (39)
Amazing Views to Sagrada Familia and the sea !!!	€46,830	€168	72%	3	1	4	€125	❌	❌	❌	Y / Y	⭐️ 4.7 (118)
3BD with private terrace right by Sagrada Familia	€62,404	€178	91%	3	1	4	€157	❌	❌	❌	Y / N	⭐️ 4.6 (93)
fdl1 El Born, Old Town, Best location! Acomodis!	€58,030	€246	63%	3	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
Centrico con 3 habitaciones 13	€49,733	€139	98%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (126)
Luminoso apartamento 42 en el Born	€60,861	€170	98%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Luminous apartment 43	€49,537	€137	99%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (198)
Bailén Style - Habitat Apartments	€108,911	€301	99%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (66)
Sweett \| Design duplex in Ramblas	€72,627	€202	96%	3	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.3 (49)
AB Sagrada Familia Views VIII-III	€67,306	€190	94%	3	1	1	€135	❌	❌	❌	Y / Y	⭐️ 4.1 (35)
Rustic apartment with terrace in BCN	€55,668	€168	90%	3	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4.7 (483)
Big house (+ 100 m2)+Terrace+Wifi+Parking	€58,085	€240	66%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (283)
AB Sagrada Familia Views IX-II	€79,931	€218	98%	3	1	1	€135	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
ALGUERA APARTMENTS - 3 Bedroom penthouse 6 pax	€48,547	€184	72%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (80)
New cozy apartment, Sagrada Familia, city center	€47,891	€162	79%	3	1	3	€89	❌	❌	❌	Y / Y	⭐️ 4.7 (175)
Spacious apartment in the heart of Barcelona	€55,191	€155	97%	3	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (236)
Budget accommodation 3BR near Sagrada Familia	€51,970	€144	97%	3	1	1	€94	❌	❌	❌	Y / N	⭐️ 4.3 (88)
Central apartment 22	€48,535	€137	97%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Central apartment 31	€51,645	€143	99%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (133)
Paseo Colom Apartment 130mts in Ciudad Vella	€182,837	€537	93%	3	3	4	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (194)

Return Metrics

875.14% 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)	€49,766	€99,532	€149,298	€199,064	€248,831	€497,662	€1,492,986
Revenue Appreciation	€5,185	€10,681	€16,507	€22,682	€29,228	€68,342	€409,920
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	€54,951	€110,213	€165,805	€221,747	€278,059	€566,005	€1,902,906

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

875.14%

Payback Period Days

Return on Investment

875.14%

11 Carrer de Ramon Turró 3-2 Barcelona, Catalunya, 08005

3 bed • 2 bath • 5 guests

Monthly Rent

€86,417

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €308/night at 83% occupancy.Projected nightly rate is €213/night at 89% occupancy.

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.

€70,300

Avg annual revenue

89%

Avg occupancy rate

€213

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

€45k

€90k

€135k

€185k

€49,766

Profit

Revenue

€86,417

Operating Expenses

€18,651

Operating Income

€67,766

Net Effective Rent

€18,000

Profit (Cash Flow)

€49,766

€6,279

Cash Investment

Renos & Furnishing

€6,182

Setup Costs

€97

Total

€6,279

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

875.14%

Payback Period Days