BNBCalc Short Term Rental Rental Arbitrage Analysis 8 Carrer de Balmes, Barcelona, CT, 08007

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€81,273

Profit (Cash Flow)

€39,599

Cash on Cash Return

893.1%

Annual Revenue

€81,273

AirDNA projects €262/night at 87% occupancy ($83,272). Airbtics projects €247/night at 90% occupancy ($81,273). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 90% occupancy rate, €247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€66,135	€87,768	€102,835	€121,196
Occupancy	88%	91%	94%	97%
Nightly Rate	€204	€261	€294	€335

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
RAMBLAS TWO BEDROOM APARTMENT	€62,036	€190	89%	2	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (123)
Apartment Deluxe by Coliseum EnjoyBCN Apts	€107,999	€327	89%	2	2	1	€138	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
938 - Las Ramblas Cozy Flat IV	€84,185	€244	92%	2	2	1	€75	❌	❌	✅	Y / Y	⭐️ 4.5 (79)
965 Las Ramblas Cozy Flat II	€69,133	€209	88%	2	2	1	€75	❌	❌	✅	Y / Y	⭐️ 5 (59)
Central penthouse with terrace Placa Catalunya II	€100,970	€287	94%	2	2	1	€130	❌	❌	✅	Y / Y	⭐️ 4.5 (121)
Central penthouse panoramic views Placa Catalunya	€106,112	€314	91%	2	2	1	€130	❌	❌	✅	Y / Y	⭐️ 5 (222)
Chic Central Apartment 2 Minutes From Las Ramblas	€94,625	€295	87%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (259)
Two Bedroom Apartment Carrer Pelai	€84,598	€253	91%	2	1	1	€80	❌	❌	✅	Y / Y	⭐️ 5 (81)
Barcelona \| Cosy & Bright 2 Bedroom Apartment -GYM	€94,907	€259	98%	2	1	3	€99	❌	❌	❌	Y / Y	⭐️ 5 (201)
Two bedroom superior apartment Carrer Pelai	€83,432	€279	81%	2	1	1	€80	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Apt Superior by Coliseum EnjoyBCN Apartments	€69,762	€209	88%	2	2	1	€138	❌	❌	❌	Y / Y	⭐️ 5 (19)
Two bedroom with balcony in Pelai - You Stylish	€105,119	€300	95%	2	1	1	€80	❌	❌	✅	Y / Y	⭐️ 5 (28)
964 Las Ramblas Cozy Flat I	€69,166	€206	89%	2	2	1	€75	❌	❌	✅	Y / Y	⭐️ 5 (99)
978 Las Ramblas Penthouse w/Terrace II	€71,946	€214	89%	2	1	1	€75	❌	❌	✅	Y / Y	⭐️ 5 (63)
Family 2 Bed/1 bath Apt Eixample, shared terrace	€102,651	€294	95%	2	1	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (58)
APARTAMENTO PARA FAMILIAS EN PLENO CENTRO	€59,877	€196	83%	2	1	1	€60	❌	❌	❌	Y / N	⭐️ 4.5 (47)
LetsgoBarcelona Paseo de Gracia Duplex	€114,838	€354	88%	2	2	4	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (140)
City center Ramblas 2 bedrooms 2 bathrooms	€44,030	€141	85%	2	2	1	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (133)
Just renovated 2 bedroom apartment near Ramblas	€45,509	€131	95%	2	1.5	1	€55	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
Central penthouse with terrace Placa Catalunya I	€94,368	€273	92%	2	2	1	€130	❌	❌	✅	Y / Y	⭐️ 4.5 (136)
AB Passeig de Gràcia Pelai	€78,654	€232	91%	2	1	1	€151	❌	❌	❌	Y / Y	⭐️ 4 (109)
Duplex de diseño en el centro ciudad	€82,574	€271	82%	2	2	3	€80	❌	❌	❌	Y / Y	⭐️ 5 (124)
Plaza Catalunya Executive center	€41,983	€124	91%	2	1	3	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (369)
TERRIFIC LOCATION NEXT PLAZA CATALUNYA RAMBLAS	€60,054	€206	79%	2	1	3	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Lovely Ap in Plaça Catalunya, Unbeatable location!	€74,727	€212	96%	2	1	3	€100	❌	❌	❌	N / Y	⭐️ 5 (257)
2 Bed/1 bath, bay window, Eixample, shared terrace	€100,665	€294	93%	2	1	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (151)
Deluxe 2 Bed, 3 Bath Apt + Terrace	€162,049	€441	100%	2	3	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (156)
Suites4days Paseo de Gracia Apartment	€91,680	€271	91%	2	2	1	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Amazing 2 br apartment near Pl. Catalunya	€50,345	€151	90%	2	1	4	€70	❌	❌	❌	Y / Y	⭐️ 4.5 (211)
E3val1048 - Newly Decorated Flat closed to center	€33,292	€94	94%	2	1	1	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Serene 2 Bed/2 Bath Suite Communal Rooftop Terrace	€102,575	€287	97%	2	2	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (115)
Family apartment near Barcelona´s main square	€64,746	€184	96%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Spacious 2 bed suite with courtyard in city-centre	€123,853	€340	99%	2	2	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (126)
Playful 2 Bed Penthouse in Eixample	€121,312	€369	89%	2	2	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (101)
Penthouse with Terrace near Paseo de Gracia	€116,319	€335	94%	2	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (313)
Apartment in Plaza Catalunya	€34,018	€94	94%	2	1	32	€159	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
Serennia Ramblas-Pl.Catalunya -2 rooms	€54,864	€263	57%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Serennia Ramblas-Pl.Catalunya Ático	€104,379	€328	87%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Apartamento relajante perfecto para vacaciones	€57,375	€158	99%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Pelayo attic Deluxe H2-BCN54	€88,080	€280	85%	2	2	2	€90	❌	❌	✅	Y / Y	⭐️ 5 (83)

Return Metrics

893.14% 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)	€39,599	€79,198	€118,797	€158,396	€197,995	€395,991	€1,187,975
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	€39,599	€79,198	€118,797	€158,396	€197,995	€395,991	€1,187,975

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

893.14%

Payback Period Days

Return on Investment

893.14%

8 Carrer de Balmes Barcelona, Catalunya, 08007

2 bed • 1 bath • 4 guests

Monthly Rent

€81,273

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €262/night at 87% occupancy.Projected nightly rate is €247/night at 90% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

€82,720

Avg annual revenue

90%

Avg occupancy rate

€247

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

€30k

€75k

€115k

€165k

€39,599

Profit

Revenue

€81,273

Operating Expenses

€17,674

Operating Income

€63,599

Net Effective Rent

€24,000

Profit (Cash Flow)

€39,599

€4,434

Cash Investment

Renos & Furnishing

€4,341

Setup Costs

€93

Total

€4,434

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

893.14%

Payback Period Days