BNBCalc Short Term Rental Rental Arbitrage Analysis Carrer de Calàbria, 236, Barcelona, Spain

6 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$144,724

Profit (Cash Flow)

$96,573

Cash on Cash Return

879.9%

Annual Revenue

$144,724

AirDNA projects $387/night at 75% occupancy ($106,012). Airbtics projects $508/night at 78% occupancy ($144,724). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $508 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$70,449	$138,310	$251,428	$329,790
Occupancy	67%	84%	94%	100%
Nightly Rate	$285	$447	$727	$894

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great 5bd/3ba apartment in Eixample Pedrera	$130,519	$505	70%	5	3	3	$162	❌	❌	❌	Y / Y	⭐️ 4.5 (105)
Best Location and apart. in Barcelona City Center	$65,823	$292	58%	5	2	2	$106	❌	❌	❌	Y / Y	⭐️ 5 (186)
ROOMY EIXAMPLE URGELL	$77,155	$231	91%	5	2.5	2	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (234)
Eixample Urgell	$58,941	$164	98%	5	3	2	$108	❌	❌	❌	Y / Y	⭐️ 4.3 (96)
Casa Cosi - Mallorca 2	$86,728	$299	78%	5	2	1	$178	❌	❌	❌	Y / Y	⭐️ 4.5 (128)
BBarcelona Eixample Central Flat	$74,407	$201	100%	5	2	3	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Apartamento 130m² para 10 pax	$115,705	$377	83%	5	2	4	$152	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Executive Cataluña 1, 6 Bedrooms. WIFI, A/C	$95,149	$301	85%	6	3.5	3	$188	❌	❌	❌	Y / Y	⭐️ 4.5 (300)
Elegant and spacious apartment in Paralel	$129,730	$468	75%	5	2	1	$97	❌	❌	❌	Y / Y	⭐️ 5 (278)
Plaza Spain Apartment	$110,201	$450	65%	6	2	2	$194	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Exquisite, Palatial Home in Eixample	$262,332	$762	94%	6	6	4	$86	❌	❌	❌	Y / Y	⭐️ 5 (269)
See Rambla de Catalunya from an Opulent Apartment	$258,717	$803	88%	6	6	4	$86	❌	❌	❌	Y / Y	⭐️ 5 (284)
Rambla Catalunya Authentic&Central Catalan flat	$84,697	$312	72%	5	3	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (385)
Five bedroom apartment with terrace Paseo deGracia	$309,385	$913	92%	5	5	1	$162	❌	❌	✅	Y / Y	⭐️ 5 (74)
Increíble piso para 10 con 2 terrazas privadas	$81,040	$227	94%	5	2	2	$205	❌	❌	✅	Y / Y	⭐️ 5 (107)
Apartment for large groups in the center	$290,604	$794	100%	6	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Apartment for large groups in BCN center	$326,472	$892	100%	6	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
SibsBcn-PaseodeGracia Luxury Exclusive Gaudi	$163,705	$536	83%	5	3	1	$215	❌	✅	❌	Y / Y	⭐️ 5 (72)
Superior Deluxe Six-bedroom Apartment	$192,384	$718	73%	6	6	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (106)
Ola Living Diagonal B 4-2	$86,962	$264	90%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (14)
Sweett \| Sepulveda XI	$109,678	$311	95%	5	2	2	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (136)
Executive Cataluña 4, 5 bedrooms , WIFI, AC	$80,723	$252	86%	5	2	3	$183	❌	❌	❌	Y / Y	⭐️ 4.5 (358)
Five Bedroom duplex apartment with sunny terrace	$235,962	$755	85%	5	4.5	1	$162	❌	❌	❌	Y / Y	⭐️ 5 (26)
Big apart for groups w/terrace	$133,674	$534	68%	5	2	4	$86	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
Luxury 5 rooms apartment, exclusive Eixample area	$100,137	$912	30%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (176)
Centrally located family apartment	$177,719	$508	95%	5	3	3	$302	❌	❌	❌	Y / Y	⭐️ 4.6 (49)
Plaza Universidad	$108,878	$444	67%	7	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (87)
Ola Living Diagonal B P2	$56,400	$230	67%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (291)
BBarcelona Urban Apartment	$106,872	$292	100%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Huge historic 5BD with private Terrace!	$76,333	$264	79%	5	2.5	4	$0	❌	❌	❌	Y / N	⭐️ 4.5 (18)
♥ AUTHENTIC EIXAMPLE CITY CENTER ♥ \| SUNNY BALCONY	$39,324	$136	79%	5	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (190)
Bcn City Oasis - Arty Apt - 5 ensuite bedrooms	$133,258	$623	58%	7	7.5	5	$190	❌	❌	❌	Y / Y	⭐️ 0 (1)
Huge historic 5BD with private Terrace!	$234,849	$716	89%	5	3	4	$188	❌	❌	❌	Y / N	⭐️ 4.3 (98)
5 bedrooms Apartment next to Plaza España	$194,344	$526	100%	5	2	3	$108	❌	❌	❌	Y / Y	⭐️ 4.2 (64)
Heart of Barcelona Big Apartment with Terrace	$34,733	$146	65%	5	2	29	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Flat in Plaza Epaña - city center for 9 pax	$157,014	$429	100%	5	2	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Great 6 bedrooms 4 bathr Groupflat in L'Eixample!	$170,541	$1,000	46%	6	4	1	$149	❌	❌	❌	Y / Y	⭐️ 0 (0)
Interior Design Award Winner on Paseo de Gracia	$179,182	$1,507	32%	5	4	3	$215	❌	✅	❌	Y / Y	⭐️ 0 (1)
Ola Living Diagonal B 4-2	$131,394	$359	100%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)

Return Metrics

879.85% 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)	$96,572	$193,145	$289,717	$386,290	$482,863	$965,726	$2,897,178
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	$96,572	$193,145	$289,717	$386,290	$482,863	$965,726	$2,897,178

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

879.85%

Payback Period Days

Return on Investment

879.85%

236 Carrer de Calàbria Barcelona, Catalunya, 08029

6 bed • 2 bath • 3 guests

Monthly Rent

$144,724

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $387/night at 75% occupancy ($106,012.07). Airbtics projects $727/night at 78% occupancy ($144,724).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$138,047

Avg annual revenue

78%

Avg occupancy rate

$508

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

$35k

$130k

$225k

$325k

$96,573

Profit

Revenue

$144,724

Operating Expenses

$25,352

Operating Income

$119,373

Net Effective Rent

$22,800

Profit (Cash Flow)

$96,573

$10,976

Cash Investment

Renos & Furnishing

$10,876

Setup Costs

$100

Total

$10,976

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

879.85%

Payback Period Days