BNBCalc Short Term Rental Rental Arbitrage Analysis Calle de Diego de León, 67, Madrid, Spain

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€57,923

Profit (Cash Flow)

€24,406

Cash on Cash Return

765.6%

Annual Revenue

€57,923

AirDNA projects €123/night at 81% occupancy ($36,430). Airbtics projects €151/night at 84% occupancy ($46,406). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 94% occupancy rate, €169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€25,284	€37,218	€58,926	€106,566
Occupancy	77%	89%	94%	96%
Nightly Rate	€88	€112	€169	€300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
General Oraa IX - Darya Living	€93,410	€311	82%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Ground-floor with parking included	€58,592	€176	90%	1	2	3	€42	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
At 20' by Metro from the city centre (C)	€117,395	€409	77%	1	2	1	€68	❌	❌	❌	Y / N	⭐️ 4.3 (23)
Duplex in Guindalera (E)	€21,569	€68	78%	1	2	2	€68	❌	❌	❌	Y / N	⭐️ 4.5 (31)
Duplex en Guindalera (C)	€23,238	€75	78%	1	2	1	€68	❌	❌	❌	Y / N	⭐️ 4 (2)
Fantástico piso vigilancia 24h	€35,552	€101	95%	1	1	2	€21	✅	❌	❌	Y / Y	⭐️ 4.4 (111)
Salamanca (Madrid) -1BD 1BTH- Bright and Executive	€76,972	€222	94%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.6 (117)
Exterior. Bº Salamanca. Av. de América	€38,153	€114	89%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Castelló & Diego León: Salamanca, Patio Privado	€31,140	€116	71%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.6 (98)
A Precioso Ático	€29,072	€80	98%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (211)
PRECIOSO Y CALIDO PISO EN MADRID	€23,646	€80	76%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.4 (47)
Iriarte Studio apartment in Madrid	€35,213	€116	79%	1	1	1	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Charming local's apartment	€27,254	€78	96%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 4.9 (32)
Madrid urban stay	€23,842	€71	89%	1	1	3	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (119)
Modern sweet Studio 15mins Center Airport WiZink	€25,460	€80	85%	1	1	2	€30	❌	✅	❌	N / Y	⭐️ 4.8 (75)
Apartamento en Boulevard Juan Bravo Salamanca	€34,206	€96	96%	1	1	3	€68	✅	❌	❌	Y / Y	⭐️ 4.8 (99)
Fantastic flat next to the IE P.VER	€92,363	€277	90%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.9 (140)
Smart Apartment with pool in Salamanca District	€36,211	€105	92%	1	1	2	€63	✅	❌	❌	Y / Y	⭐️ 4.7 (77)
Modern and Bright - 1Bedroom 1Bathroom - Salamanca	€112,120	€314	97%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Cozy 1 Bedroom Flat with Balcony, 2 mints to Metro	€32,240	€88	98%	1	1	2	€78	❌	❌	❌	Y / Y	⭐️ 4.3 (120)
PENTHOUSE WITH POOL IN SALAMANCA DISTRICT	€46,257	€132	94%	1	1	2	€68	✅	❌	❌	Y / N	⭐️ 4.8 (82)
Exterior y nuevo en barrio de Salamanca. Una joya.	€50,107	€150	90%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Nuevo loft - precio promoción - Vishuddha	€28,692	€111	70%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.4 (63)
Exclusive Design in Salamanca - Francisco Silvela	€46,430	€134	93%	1	1	1	€114	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Piso en el centro de Madrid en Barrio Salamanca	€29,533	€89	90%	1	1	2	€11	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Loft Salamanca Area	€24,317	€71	91%	1	1	3	€39	❌	❌	❌	Y / Y	⭐️ 4.3 (133)
Salamanca con terraza y encanto	€80,040	€243	89%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Madrid center. en el mejor barrio de Salamanca 🤍	€26,761	€101	71%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
bonito estudio en B. Salamanca	€31,672	€101	85%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Madrid cerca de todo	€27,747	€90	82%	1	2	7	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
apartamento original en Madrid	€24,490	€100	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
piso en Madrid cerca de todo	€21,088	€95	59%	1	1	4	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Piso Guindalera Barrio Salamanca	€20,579	€86	64%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Precioso apartamento con patio en el Barrio de Salamanca	€40,108	€116	94%	1	1	2	€21	❌	❌	❌	Y / N	⭐️ 4.9 (97)
Dúplex de Diseño en Barrio de Salamanca	€78,536	€486	43%	1	2	1	€50	✅	❌	❌	Y / Y	⭐️ 4.6 (20)
Precioso apartamento	€89,336	€250	97%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
1 dormitorio en Barrio Salamanca	€40,819	€133	83%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Bright & Refurbished -1Bedroom 1Bathroom-Salamanca	€105,682	€299	96%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (75)
estupendo estudio en B salamanca	€33,440	€124	73%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Apartamentos Turísticos Seviro Madrid	€55,776	€167	91%	1	1	3	€57	❌	❌	✅	Y / Y	⭐️ 4.9 (35)

Return Metrics

765.56% 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)	€24,406	€48,812	€73,219	€97,625	€122,032	€244,064	€732,192
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	€24,406	€48,812	€73,219	€97,625	€122,032	€244,064	€732,192

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

765.56%

Payback Period Days

Return on Investment

765.56%

67 Calle de Diego de León Madrid, Comunidad de Madrid, 28006

1 bed • 1 bath • 1 guests

Monthly Rent

€57,923

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects €123/night at 81% occupancy ($36,430.44). Airbtics projects €169/night at 84% occupancy ($46,406).

Occupancy Rate

Top 26% 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.

€46,726

Avg annual revenue

84%

Avg occupancy rate

€151

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

€20k

€50k

€85k

€120k

€24,406

Profit

Revenue

€57,923

Operating Expenses

€15,517

Operating Income

€42,406

Net Effective Rent

€18,000

Profit (Cash Flow)

€24,406

€3,188

Cash Investment

Renos & Furnishing

€3,091

Setup Costs

€97

Total

€3,188

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

765.56%

Payback Period Days