BNBCalc Short Term Rental Rental Arbitrage Analysis Carrer de Gavà, Barcelona, CT, 08014

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€52,311

Profit (Cash Flow)

€22,230

Cash on Cash Return

501.8%

Annual Revenue

€52,311

AirDNA projects €190/night at 79% occupancy ($54,726). Airbtics projects €159/night at 90% occupancy ($52,310). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 90% occupancy rate, €159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€43,962	€55,309	€61,884	€86,562
Occupancy	87%	96%	99%	100%
Nightly Rate	€137	€155	€167	€231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Cosi - Sants	€39,196	€139	74%	2	1	1	€94	❌	❌	❌	Y / Y	⭐️ 5 (60)
Stylish & homy apt with AC and small balcony	€48,524	€160	82%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (47)
TWO BEDROOM APARTMENT	€37,551	€100	100%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
TWO BEDROOM APARTMENT	€45,833	€123	99%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (121)
TWO BEDROOM APARTMENT	€50,053	€133	100%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (241)
PENTHOUSE APARTMENT WITH PRIVATE TERRACE	€64,204	€171	100%	2	2	1	€65	❌	❌	❌	Y / Y	⭐️ 4.5 (262)
My home in Barcelona - 10% discount for families!	€53,468	€163	88%	2	2	3	€78	❌	❌	✅	Y / Y	⭐️ 5 (314)
Calm Modern Apartment!	€53,026	€150	95%	2	1	2	€65	❌	❌	❌	Y / Y	⭐️ 4.5 (395)
Apartment Barcelona-Sants	€63,196	€192	89%	2	1	3	€127	❌	❌	✅	Y / Y	⭐️ 5 (264)
Sweett \| Sants II	€71,431	€200	95%	2	2	2	€60	❌	❌	❌	Y / Y	⭐️ 4 (47)
Attic with terrace	€43,581	€120	99%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (619)
Exclusivo apartamento en Barcelona	€49,278	€144	93%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (138)
Sunny 2 bedroom Pl. Espanya-Sants. Just renovated.	€35,274	€165	57%	2	1	4	€69	❌	❌	❌	Y / Y	⭐️ 4.7 (135)
22CRC1039 Exquisite Apartment near the City Center	€46,663	€128	96%	2	1	1	€125	❌	❌	❌	Y / Y	⭐️ 5 (60)
P1grvcc1059 - Fantastic 2BR flat in the center	€32,815	€92	87%	2	1	1	€155	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Apartamento Barcelona-Iberia II	€41,977	€146	78%	2	1	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (176)
Sants Montjuic Olympic View	€52,684	€162	87%	2	0	1	€115	❌	❌	✅	Y / Y	⭐️ 5 (85)
Enjoy BCN Apart (near Plaza España) - 6 a 2 pax	€29,612	€80	100%	2	1	3	€69	❌	❌	❌	Y / Y	⭐️ 5 (260)
PLZ- Close to the BCN Olympic Stadium! Equipped	€43,013	€161	73%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (197)
11CRC1037 Newly decorated Flat near Sants Station	€40,752	€113	95%	2	2	1	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Sweett \| Sants III	€58,561	€162	96%	2	2	2	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Beautiful Apartment close to Plaza España	€52,102	€142	98%	2	1	2	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
BARCELONA \| APT WITH 2 BALCONIES¦	€87,620	€241	97%	2	2	3	€89	❌	❌	❌	Y / Y	⭐️ 5 (120)
Bright Apartment with Balcony	€50,116	€134	98%	2	1	2	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Nice 2 bedroom near Plaza España	€90,513	€250	99%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
2 bedroom near Plaza España	€85,821	€237	99%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (83)
Olala Moianes Apartment	€68,075	€212	86%	2	2	1	€55	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
12CRC1038 - Refurbished Big & Cozy Apartment	€33,827	€94	92%	2	2	1	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Stunning & Spacious Duplex close to Pl. España	€74,497	€231	88%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
GranVia Experience (Plaza de España)	€58,633	€166	96%	2	1	6	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (122)
Plaça Espanya \| Lovely Apt for 6 W/Private Terrace	€98,906	€296	89%	2	1	2	€127	❌	❌	❌	Y / Y	⭐️ 4.4 (32)
Double Space, Double of Special \|Near Pl. Spain	€31,194	€174	49%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (375)
Nice Apartment - Fira de Barcelona	€41,666	€164	69%	2	1	6	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
+30Y ONLY \| 2 BEDROOM APT ¦	€59,765	€166	96%	2	2	3	€89	❌	❌	❌	Y / Y	⭐️ 5 (62)
Plaza España/Fira peaceful apart (1821)	€50,861	€138	100%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (341)
Apart with balcony, Plaza España/Sants (1822)	€53,572	€145	100%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (284)
Plaza España peaceful apart (1841)	€50,929	€139	100%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (386)
Comfort apart with balcony, Plaza España (1842)	€60,071	€164	100%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (342)
Sants-Plaza España apart with a big terrace (1802)	€51,115	€143	97%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (348)
Apart with balcony, Plaza España-Montjuic (1812)	€52,569	€144	99%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (304)

Return Metrics

501.82% 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)	€22,229	€44,459	€66,689	€88,919	€111,149	€222,299	€666,898
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	€22,229	€44,459	€66,689	€88,919	€111,149	€222,299	€666,898

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

501.82%

Payback Period Days

Return on Investment

501.82%

Carrer de Gavà Barcelona, Catalunya, 08014

2 bed • 1 bath • 4 guests

Monthly Rent

€52,311

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €190/night at 79% occupancy.Projected nightly rate is €159/night at 90% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€53,813

Avg annual revenue

90%

Avg occupancy rate

€159

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

€50k

€75k

€100k

€22,230

Profit

Revenue

€52,311

Operating Expenses

€14,481

Operating Income

€37,830

Net Effective Rent

€15,600

Profit (Cash Flow)

€22,230

€4,430

Cash Investment

Renos & Furnishing

€4,337

Setup Costs

€93

Total

€4,430

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

501.82%

Payback Period Days