BNBCalc Short Term Rental Rental Arbitrage Analysis Carrer de Sant Antoni Abat, Barcelona, CT,

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€56,438

Profit (Cash Flow)

€27,930

Cash on Cash Return

880.4%

Annual Revenue

€56,438

AirDNA projects €151/night at 80% occupancy ($43,977). Airbtics projects €138/night at 79% occupancy ($39,809). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 91% occupancy rate, €170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,156	€44,884	€57,307	€81,870
Occupancy	67%	85%	91%	97%
Nightly Rate	€94	€143	€170	€227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Acogedor apartamento en Barcelona	€54,222	€162	91%	1	2	3	€26	❌	❌	❌	Y / Y	⭐️ 5 (82)
11RDSP1061 - Fantastic apartment in Sant Antoni	€32,702	€84	97%	1	2	1	€130	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
New! Serviced Duplex Apartment Close to Ramblas!	€50,542	€150	89%	1	2	1	€120	❌	❌	❌	Y / Y	⭐️ 4.9 (246)
Oasis penthouse in Sant Antoni Market	€78,158	€230	93%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (54)
Comtal 43 apartment - Sant Antoni	€47,971	€202	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (88)
Cosy & Sunny! Heart of Barcelona	€42,426	€118	98%	1	1	4	€41	❌	❌	❌	Y / N	⭐️ 4.2 (36)
Unique Luxury Designer Apartment	€76,553	€227	92%	1	1	4	€41	❌	❌	❌	Y / Y	⭐️ 5 (432)
Casa Cosi - Sant Antoni	€36,200	€117	82%	1	1	1	€89	❌	❌	❌	Y / Y	⭐️ 4.7 (144)
104. Books 5 Apartment	€31,949	€168	52%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.9 (36)
Sant Antoni 4 · Downtown Barcelona. Modern	€48,332	€147	88%	1	1	1	€75	❌	❌	❌	Y / Y	⭐️ 4 (31)
Tranquilo cerca de plaza cataluñ	€34,923	€103	91%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.6 (51)
Central apartment in Sant Antoni	€65,253	€235	75%	1	1	4	€41	❌	❌	❌	N / Y	⭐️ 4.5 (111)
central budget apt for a couple	€41,186	€123	90%	1	1	5	€46	❌	❌	✅	Y / Y	⭐️ 4.7 (207)
Comtal 52 apartment - Sant Antoni	€36,781	€209	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
Loft luminoso y elegante. Centrico.	€47,932	€143	90%	1	1	4	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (226)
FEEL THE LOCAL ATMOSPHERE AT THE VERY CENTER	€41,966	€146	78%	1	1	3	€78	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Comtal 41 apartment - Sant Antoni	€37,946	€192	54%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (115)
Comtal 53 apartment - Sant Antoni	€47,946	€211	62%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Comtal 51 apartment - Sant Antoni	€43,603	€284	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (120)
1 bedroom apartment with balcony Sant Antoni	€46,590	€144	85%	1	1	3	€98	❌	❌	❌	Y / Y	⭐️ 4 (20)
Cozy nest with terrace	€56,464	€162	94%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (34)
Studio en el Ravall	€29,950	€104	78%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.1 (16)
Family apartment in BCN old town	€61,816	€166	100%	1	1	3	€83	❌	❌	❌	Y / Y	⭐️ 3.9 (13)
Bright apartment in fancy Sant Antoni area	€41,873	€137	83%	1	2	4	€21	❌	❌	❌	Y / Y	⭐️ 5 (8)
Full apartment sant antoni/raval	€31,292	€124	67%	1	1	2	€32	❌	❌	❌	Y / N	⭐️ 4.3 (17)
lovely home in Barcelona center	€14,936	€87	47%	1	1	31	€37	❌	❌	❌	N / Y	⭐️ 4.5 (205)
studio in san anthoni	€30,380	€104	79%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 3.9 (13)
Aparta Estudio Carrer Guifre #2 Barcelona, España.	€17,228	€52	90%	1	1	2	€11	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Totalmente reformado estilo Japandi	€19,401	€79	67%	1	1	32	€98	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
Chic Loft 4 Expats at Barcelona (Monthly rent)	€24,154	€73	90%	1	1	60	€37	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cosy and bright apartmt in the heart of Barcelona	€14,106	€45	85%	1	1	32	€83	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Stylish 1BD with rooftop terrace near Las Ramblas	€13,748	€57	66%	1	2	32	€92	❌	❌	❌	Y / Y	⭐️ 3.2 (4)
Lindo apartamento en zona centro Sant Antoni	€55,652	€149	100%	1	2	3	€52	❌	❌	✅	N / Y	⭐️ 4.7 (6)
Deluxe apartment in historical building	€71,668	€228	86%	1	2	32	€83	❌	❌	❌	Y / Y	⭐️ 5 (3)
Centric, cool and very sunny apartment!	€14,781	€44	91%	1	2	1	€22	❌	❌	✅	Y / N	⭐️ 5 (0)
Marvel Raval Loft	€62,682	€177	97%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
APARTAMENTO JAZZ 4	€11,526	€49	64%	1	1	60	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
APARTAMENTO JAZZ 2	€15,126	€49	84%	1	1	60	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Beautiful fully equipped apartment in Barcelona	€55,714	€155	98%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apartamento de diseño en el centro de Barcelona	€25,071	€96	71%	1	1	30	€104	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

880.44% 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)	€27,930	€55,860	€83,790	€111,720	€139,650	€279,301	€837,904
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	€27,930	€55,860	€83,790	€111,720	€139,650	€279,301	€837,904

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

880.44%

Payback Period Days

Return on Investment

880.44%

Carrer de Sant Antoni Abat Barcelona, Catalunya

1 bed • 1 bath • 2 guests

Monthly Rent

€56,438

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €151/night at 80% occupancy ($43,977.94). Airbtics projects €138/night at 79% occupancy ($39,809).

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.

€40,268

Avg annual revenue

79%

Avg occupancy rate

€138

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

€35k

€55k

€80k

€27,930

Profit

Revenue

€56,438

Operating Expenses

€15,308

Operating Income

€41,130

Net Effective Rent

€13,200

Profit (Cash Flow)

€27,930

€3,172

Cash Investment

Renos & Furnishing

€3,076

Setup Costs

€96

Total

€3,172

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

880.44%

Payback Period Days