BNBCalc Short Term Rental Rental Arbitrage Analysis 29 C. del Heroísmo, Zaragoza, AR, 50002

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€35,029

Profit (Cash Flow)

€11,410

Cash on Cash Return

247.4%

Annual Revenue

€35,029

AirDNA projects €101/night at 64% occupancy ($23,643). Airbtics projects €116/night at 65% occupancy ($27,443). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 76% occupancy rate, €126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,910	€24,994	€35,778	€57,388
Occupancy	53%	67%	76%	93%
Nightly Rate	€70	€100	€126	€166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Terraza de San Miguel	€19,128	€70	73%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (147)
05.Apartamentos Zentrum. Céntrico/Confort. Dúplex	€27,390	€106	68%	2	2	1	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
06.Apartamentos Zentrum. Casco Histórico. Duplex.	€21,506	€93	60%	2	2	1	€31	❌	❌	❌	Y / N	⭐️ 4.5 (69)
APARTAMENTO CENTRO 5 PSN WIFI	€20,985	€62	93%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (604)
ÁTICO CENTRO 5 PSN WIFI	€20,657	€61	93%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (926)
The Aragensola Palace by Alogest	€49,571	€366	37%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Apartment-Superior-Ensuite-The Appartment Z1 Spa E	€29,171	€190	42%	2	2	1	€0	❌	✅	❌	Y / Y	⭐️ 4.5 (9)
02.Apartamentos ZENTRUM. Céntricos y Confortables.	€33,002	€114	78%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (236)
04.Apartamentos ZENTRUM. Céntricos y Confortables.	€22,911	€78	78%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (248)
01.Apartamentos ZENTRUM. Céntricos y Confortables.	€18,137	€92	52%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (123)
Apartamento 1 Dormitorio en Zaragoza Coso	€29,108	€92	86%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
03.Apartamentos ZENTRUM. Centricos y confortables.	€19,844	€83	63%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (419)
Apartament Montse Zaragoza	€31,767	€164	53%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (25)
Cerca del Pilar, cocina, parking, wifi, parque	€19,937	€84	65%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (246)
Andrews house, 60 m in the center of Zaragoza	€25,007	€100	67%	2	1	2	€23	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Apartamento con WIFI en el centro de Zaragoza	€35,910	€101	97%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (146)
"Casa Magdalena" Apartamento a 8 minutos del Pilar	€19,868	€58	92%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Viewpoint of the Roman Theatre	€32,841	€92	96%	2	1	2	€23	❌	❌	❌	Y / Y	⭐️ 5 (122)
Apartamento en pleno centro, a un paso de todo!	€17,923	€53	91%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.6 (216)
18 TORRES San Miguel Coqueto apartamento	€34,609	€162	58%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Apartamento de 2 dormitorios (3 personas)	€17,015	€122	38%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Apartamento de 2 dormitorios Superior (4 personas)	€16,817	€153	30%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (24)
Apartamento 2 dormitorios Zaragoza Coso	€22,959	€143	44%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Casa de Goya ComoTuCasa	€26,249	€113	61%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.2 (27)
Cómodo apartamento en Zaragoza, céntrico.	€33,433	€126	72%	2	1	2	€16	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
My Way Away Suite Convento	€36,871	€240	42%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Acogedor apartamento en Zaragoza	€13,856	€49	73%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Apartament-Apartament-Bany amb Dutxa-Vista a la ci	€27,890	€127	57%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Amplio y luminoso Apartamento.	€25,829	€71	99%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (58)
Piso en Zona inmejorable	€14,598	€59	67%	2	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (157)
Acogedor piso en pleno centro de Zaragoza	€27,829	€105	71%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (77)
Piso acogedor con balcón soleado	€31,525	€126	68%	2	1	2	€16	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Apartamentos DosTorres Meriadoc	€31,921	€154	56%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4 (3)
AZ El Balcón de Calixto	€17,480	€65	74%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Apartamento Hipster en Zaragoza	€13,038	€65	54%	2	1	2	€11	❌	❌	❌	N / Y	⭐️ 4.8 (205)
EbroFlats San Agustin	€14,381	€63	60%	2	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
18 TORRES Vistas Impresionantes!	€28,059	€114	67%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Céntrico y acogedor apartamento	€21,959	€77	76%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
My Way Away Suite Palacio	€46,888	€328	39%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
El RUBÍ DEL PILAR.	€17,839	€111	44%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (4)

Return Metrics

247.38% 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)	€11,410	€22,820	€34,230	€45,640	€57,050	€114,100	€342,302
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	€11,410	€22,820	€34,230	€45,640	€57,050	€114,100	€342,302

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

247.38%

Payback Period Days

147

Return on Investment

247.38%

29 C. del Heroísmo Zaragoza, Aragón, 50002

2 bed • 1 bath • 4 guests

Monthly Rent

€35,029

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €101/night at 64% occupancy.Projected nightly rate is €116/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€25,392

Avg annual revenue

65%

Avg occupancy rate

€115

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

€10k

€25k

€35k

€50k

€11,410

Profit

Revenue

€35,029

Operating Expenses

€12,939

Operating Income

€22,090

Net Effective Rent

€10,680

Profit (Cash Flow)

€11,410

€4,612

Cash Investment

Renos & Furnishing

€4,516

Setup Costs

€96

Total

€4,612

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

247.38%

Payback Period Days

147