BNBCalc Short Term Rental Rental Arbitrage Analysis 8 Carrer Major, Sant Cugat del Vallès, CT, 08172

2 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$48,409

Profit (Cash Flow)

$18,652

Cash on Cash Return

389.6%

Annual Revenue

$48,409

AirDNA projects $180/night at 68% occupancy ($44,705). Airbtics projects $120/night at 77% occupancy ($33,748). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 94% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,611	$32,990	$49,194	$66,325
Occupancy	65%	82%	94%	100%
Nightly Rate	$86	$109	$141	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
AMPLIO PISO CENTRO-ESTACION SANT CUGAT DEL VALLES	$46,073	$175	71%	2	2	2	$97	❌	❌	❌	Y / Y	⭐️ 5 (24)
DUPLEX DISEÑO CENTRO SANT CUGAT DEL VALLES	$61,648	$177	93%	2	2	2	$97	❌	❌	❌	Y / Y	⭐️ 5 (47)
Apartamento para 4	$26,380	$84	82%	2	2	3	$65	❌	❌	✅	Y / Y	⭐️ 4.2 (23)
Fantastic duplex for 4PAX-SANT CUGAT DEL VALLÈS	$29,214	$141	54%	2	1	2	$102	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Casa con piscina a 35 minutos de Barcelona	$61,552	$276	58%	2	2	3	$129	✅	❌	❌	Y / Y	⭐️ 5 (4)
SantCugat elegante piso 🧑🏼‍🦽👫🏃‍♂️🏇🏊🛁👨‍👩‍👦‍👦👩‍👩‍👦‍👦👨‍👨‍👦‍👦🚴‍♀️🎼😻🍀🐶 wifi 🚗	$53,727	$146	100%	2	1	3	$38	✅	❌	✅	Y / Y	⭐️ 4.8 (200)
Mountains close to Barcelona	$33,091	$113	77%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Charmy Flat in Historic Building	$30,914	$103	82%	2	3	32	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
PENTHOUSE 25min TO BARCELONA	$33,373	$97	94%	2	1	9	$65	❌	❌	❌	Y / Y	⭐️ 4.6 (66)
Cheerful house near Barcelona	$27,524	$87	85%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Studio duplex 40m2, kitchenette, pool, AC and PK	$21,379	$84	68%	2	1	2	$48	✅	❌	✅	Y / Y	⭐️ 4.8 (252)
FABULOUS MODERN APARTMENT / VIEWS	$44,820	$130	94%	2	2	7	$43	✅	❌	❌	Y / Y	⭐️ 5 (54)
Modern apartment in Sant Cugat del Vallés	$38,460	$107	98%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Apartment duplex, pool and parking	$26,653	$111	64%	2	1	2	$54	✅	❌	✅	Y / Y	⭐️ 4.7 (190)
Rural 25 min to BCN center	$34,844	$112	85%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (179)
Upper floor w Sauna, Billiard, Solarium 15' BCN	$24,316	$101	65%	2	1	3	$48	✅	❌	❌	N / Y	⭐️ 4.8 (221)
Apartamento Centro	$37,140	$142	71%	2	2	34	$65	❌	❌	✅	Y / Y	⭐️ 5 (2)
Only 20 minutes to Las Ramblas	$30,538	$83	100%	2	1	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (221)
Bonito apartamento céntrico. Cerca estación.	$31,913	$102	84%	2	1	2	$33	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Apartamentos el Bosquet	$39,199	$119	90%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (10)
Precioso apartamento con piscina	$17,899	$163	30%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Apartamento "Executive" swimming pool	$23,424	$100	64%	2	2	30	$108	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Apartamento entero 2	$22,776	$62	100%	2	1	3	$16	❌	❌	❌	Y / Y	⭐️ 4 (8)
Nice little house	$22,605	$65	94%	2	1	35	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (98)
Descanso y relax en encantador apartamento	$26,352	$72	100%	2	1	4	$54	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
Precioso apartamento soleado en Barcelona	$16,630	$64	71%	2	1	32	$0	❌	❌	✅	Y / N	⭐️ 5 (11)
The Sweet House, con piscina y barbacoa	$41,724	$114	100%	2	2	32	$162	✅	❌	✅	Y / N	⭐️ 5 (4)
Acogedora casa en La Floresta	$22,010	$97	62%	2	2	31	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Executive Sant Cugat Apartment.	$19,811	$82	66%	2	2	31	$135	✅	❌	✅	Y / Y	⭐️ 5 (1)
Cozy apartment in the center of the village	$31,842	$87	100%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Precioso apartamento en el centro de Sant Cugat	$26,128	$166	43%	2	1	32	$102	❌	❌	✅	Y / Y	⭐️ 5 (2)
Apartamento en Sant Cugat	$41,358	$113	100%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Temporary apartment in Barcelona	$17,431	$70	68%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Bonito apartamento con terraza en planta baja.	$30,651	$102	79%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Apartamento entero con terraza	$23,110	$77	82%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (5)
Apartamento / Loft en sant cugat 4 personas	$71,004	$194	100%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
acogedora casita y naturaleza	$42,964	$129	91%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Cosy apartment, BBQ outdoor kitchen & pool	$62,482	$194	88%	2	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

389.56% 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)	$18,652	$37,304	$55,957	$74,609	$93,262	$186,524	$559,572
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	$18,652	$37,304	$55,957	$74,609	$93,262	$186,524	$559,572

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

389.56%

Payback Period Days

Return on Investment

389.56%

8 Carrer Major sa 1 Sant Cugat del Vallès, Catalunya, 08172

2 bed • 1 bath • 2 guests

Monthly Rent

$48,409

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $180/night at 68% occupancy.Projected nightly rate is $120/night at 77% 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.

$32,949

Avg annual revenue

77%

Avg occupancy rate

$120

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

$30k

$50k

$70k

$18,652

Profit

Revenue

$48,409

Operating Expenses

$14,757

Operating Income

$33,652

Net Effective Rent

$15,000

Profit (Cash Flow)

$18,652

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

389.56%

Payback Period Days