BNBCalc Short Term Rental Rental Arbitrage Analysis Rda. Gijón, Rivas-Vaciamadrid, MD, 28523

3 bed • 2 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€64,623

Profit (Cash Flow)

€36,353

Cash on Cash Return

577.9%

Annual Revenue

€64,623

AirDNA projects €138/night at 81% occupancy ($40,804). Airbtics projects €169/night at 78% occupancy ($48,148). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 92% occupancy rate, €192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,176	€46,281	€65,910	€87,288
Occupancy	69%	85%	92%	97%
Nightly Rate	€114	€147	€192	€242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piso nuevo cerca centro. 2	€29,630	€88	87%	3	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
NUEVO APARTAMENTO MADRILEÑO	€28,490	€80	97%	3	1	2	€21	❌	❌	✅	N / N	⭐️ 4.5 (211)
Alojamiento Urbano Madrid	€35,965	€147	67%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Wonderfull 3 bedroom apartment in Madrid	€42,251	€120	95%	3	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (260)
“Apartamento acogedor y amplio y moderno	€39,031	€133	79%	3	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.6 (119)
Apartamento para grupos	€35,809	€142	68%	3	1	3	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (217)
Precioso apartamento reformado muy bien comunicado	€44,453	€174	68%	3	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
APARTAMENTO ENTERO 3 HABITACIONES, MODERNO	€34,997	€97	98%	3	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Casa rústica recién reformada 3 dormitorios	€62,191	€190	88%	3	3	1	€31	❌	❌	✅	Y / N	⭐️ 4.9 (27)
Espectacular Ático en Rivas	€39,282	€126	85%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Experiencia Inolvidable Nuestro Apartamento Único	€34,381	€134	69%	3	0	1	€16	❌	❌	❌	Y / N	⭐️ 4.7 (71)
In Ciudad Lineal - Metro stop ar 150m	€29,431	€83	92%	3	1	3	€136	❌	❌	❌	Y / Y	⭐️ 4.5 (172)
Agradable casa con Jardín interior	€58,901	€186	85%	3	3	2	€63	❌	❌	❌	Y / N	⭐️ 4.8 (55)
Alcala Quintana - 3 Bedrooms	€53,567	€147	98%	3	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Spacious & Renovated 2 level flat. Well connected.	€72,768	€218	89%	3	3	2	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (127)
Alcala LOFT Rooftop - 3Bdrm 3 Bath	€71,807	€200	97%	3	3	1	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
Sorzano/Torrelaguna	€45,494	€240	51%	3	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Precioso loft en Madrid, con bar y sala de cine	€60,354	€224	73%	3	3	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Bonito Apartamento. Estadio Wanda. Metro San Blas	€35,451	€103	92%	3	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
* Este Airbnb Es Ideal Para Ti * Vicálvaro	€56,258	€153	98%	3	1	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (134)
Casa en Arganda del Rey	€36,155	€110	90%	3	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (260)
Apartment 25m away from the city center	€32,152	€95	91%	3	1	4	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (104)
Moderno,luminoso con parking	€101,810	€288	95%	3	3	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
Cómodo Piso cerca del centro de Madrid	€30,711	€118	70%	3	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.2 (31)
MadCool/CivitasMetropolitano Apartamento	€35,834	€155	63%	3	1	2	€0	❌	✅	❌	Y / Y	⭐️ 4.4 (32)
Acogedor y coqueto apartamento de 3 dormitorios	€60,299	€186	86%	3	1	1	€79	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Ideal y espacioso cuádruplex familiar b4	€71,007	€262	70%	3	4	5	€188	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Apartament 3 rooms , near airport Wanda CAE amazon	€46,215	€179	70%	3	2	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (304)
Duplex nuevo a estrenar	€27,499	€86	83%	3	2	1	€56	❌	❌	✅	Y / Y	⭐️ 4.7 (101)
Piso en San Blas (Strictly NO Parties allowed)	€19,563	€54	96%	3	2	2	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (230)
PENTHOUSE & ROOFTOP Parking/ Wanda/ IFEMA/ Airport	€85,377	€238	97%	3	2	2	€52	✅	❌	❌	Y / Y	⭐️ 5 (125)
Coqueto apartamento	€31,358	€116	73%	3	2	3	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (104)
Spacious, bright and well connected apartment	€53,703	€161	90%	3	2	1	€42	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Aeropuerto - ifema - Wanda - Plenilunio	€46,410	€158	79%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
BRIGHT FLAT \| Parking/Wanda Metropolitano/ Airport	€58,126	€235	66%	3	2	3	€120	❌	❌	❌	Y / Y	⭐️ 4.5 (122)
Apartamento completo en Torrejon	€27,306	€98	74%	3	1	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (32)
Apartamento familiar a 100m de la calle Alcala- L5	€42,859	€133	88%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

577.94% 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)	€36,353	€72,706	€109,060	€145,413	€181,767	€363,534	€1,090,604
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	€36,353	€72,706	€109,060	€145,413	€181,767	€363,534	€1,090,604

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

577.94%

Payback Period Days

Return on Investment

577.94%

Rda. Gijón Rivas-Vaciamadrid, Comunidad de Madrid, 28523

3 bed • 2 bath • 5 guests

Monthly Rent

€64,623

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €138/night at 81% occupancy ($40,804.66). Airbtics projects €169/night at 78% occupancy ($48,148).

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.

€45,328

Avg annual revenue

78%

Avg occupancy rate

€169

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

€15k

€45k

€70k

€105k

€36,353

Profit

Revenue

€64,623

Operating Expenses

€16,270

Operating Income

€48,353

Net Effective Rent

€12,000

Profit (Cash Flow)

€36,353

€6,290

Cash Investment

Renos & Furnishing

€6,193

Setup Costs

€97

Total

€6,290

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

577.94%

Payback Period Days