BNBCalc Short Term Rental Investment Analysis 12 Na Zakolu Wisły, Kraków, Województwo małopolskie, 30-729

1 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$10,333

Profit (Cash Flow)

-$12,126

Cap Rate

-0.7%

Annual Revenue

$10,333

AirDNA projects $69/night at 41% occupancy ($10,332). Airbtics projects $56/night at 70% occupancy ($14,317). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 41% occupancy rate, $69 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,979	$13,400	$19,541	$26,828
Occupancy	56%	68%	87%	94%
Nightly Rate	$47	$52	$59	$75

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Down by the Riverside, ArtApart, incl. 2 bikes!	$11,654	$33	88%	1	2	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (476)
The Vistula Oxbow \| Riverview balcony \| Peaceful	$10,035	$59	42%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.3 (4)
Pordgorze Zablocie \| Sofa Studio ideal for Solo	$10,712	$29	99%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Na Szaniec 17 by Homeprime	$9,959	$41	61%	1	1	3	$38	❌	❌	❌	N / Y	⭐️ 4.3 (18)
Świtezianki - Comfortable Apartment - AC - Parking	$16,143	$77	54%	1	1	1	$57	❌	❌	❌	Y / Y	⭐️ 5 (8)
Luxurious Flat - AC - Balcony - Parking - Kraków	$11,385	$54	50%	1	1	1	$57	❌	❌	❌	Y / Y	⭐️ 5 (2)
Down by the Riverside, NatureApart, incl. 2 bikes!	$17,670	$50	94%	1	2	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (100)
Przytulne mieszkanie w Krakowie	$24,127	$206	32%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Pordgorze Zablocie \| Studio for 1-2 guests	$11,064	$30	100%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
High standard garden oasis	$18,382	$56	88%	1	1	2	$23	❌	❌	❌	Y / Y	⭐️ 5 (23)
City of the Kings - Onyks	$18,719	$75	66%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
White Swan Apartment City Center parking space, TV	$16,794	$54	83%	1	1	2	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (184)
Art&Mood Apartment	$15,538	$47	88%	1	1	2	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (339)
Apartament nad Wisłą, bezpłatny parking	$13,809	$50	71%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.8 (461)
Lovely flat Fabryczna Street A/C free parking	$13,333	$58	60%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
✦ Beautiful Apartment ✦ Fabryczna City ✦ Balcony ✦	$12,813	$69	46%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Apartament Myśliwska	$4,509	$28	44%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
City of the Kings-Karneol	$19,609	$71	73%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (22)
Apartament 2 pokoje I Smart TV I Parking I Biurko	$17,903	$75	63%	1	1	4	$35	❌	❌	❌	Y / Y	⭐️ 5 (3)
Apartament Jasiu	$8,902	$36	64%	1	1	1	$30	❌	❌	❌	Y / N	⭐️ 0 (0)
Lokum Salsa \| Air-conditioned apartment \| Patio	$11,551	$50	57%	1	1	1	$57	❌	❌	✅	Y / N	⭐️ 3 (1)
Apartment Claro II ☆ Parking & Terrace	$11,789	$58	51%	1	1	1	$52	❌	❌	❌	Y / N	⭐️ 4.8 (29)
New One Bedroom Apartment with balcony	$11,628	$54	57%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (31)
Apartament Diren Grzegórzki (parking)	$14,379	$48	80%	1	1	5	$37	❌	❌	❌	Y / Y	⭐️ 5 (225)
Lux Apartment \| Balcony & garage \| Variété Theatre	$16,029	$63	64%	1	1	1	$57	❌	❌	❌	Y / N	⭐️ 5 (2)
Apartment Cracow Grzegórzki Park	$19,481	$54	98%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (46)
Perfect cozy apartment near old town	$11,542	$43	73%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (108)
Comfortable and spacious oasis	$16,986	$53	85%	1	1	2	$23	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
In Gold Apartment	$17,570	$52	89%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
In Blue Apartment	$19,306	$60	86%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Kamienice Wandy Apartment/4 person private parking	$15,156	$42	98%	1	1	3	$38	❌	❌	✅	Y / Y	⭐️ 4.9 (120)
MODULOR	$10,177	$52	52%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4.9 (142)
Modern apartment Podgórze \| Parking \| Balcony	$11,647	$49	62%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Lokum Salsa \| Apartment with balcony \| Parking	$9,132	$55	41%	1	1	1	$53	❌	❌	❌	Y / N	⭐️ 4 (3)
Wałowa \| Stylowe studio \| Kraków	$8,860	$32	70%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 4.8 (133)
Comfortable 1-bedroom Apartment near city Center	$16,410	$50	87%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Skyfall Apartment with 1 bedroom near city Center	$15,554	$49	84%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (18)
\| Modern Salsa with bedroom \| Balcony \| Cracow	$12,360	$52	60%	1	1	1	$52	❌	❌	❌	Y / N	⭐️ 4 (4)
✮ Modern Salsa ✮ With bedroom ✮ Balcony ✮	$13,530	$66	52%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4 (4)
Luxurious 1-bedroom apartment near city Center	$29,786	$91	88%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (19)

Return Metrics

-24.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,126	-$24,252	-$36,378	-$48,504	-$60,631	-$121,262	-$363,786
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$193,873	$187,927	$182,166	$176,596	$171,223	$147,521	$121,665

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.65%

Cap Rate

-0.72%

Return on Investment

-6.72%

12 Na Zakolu Wisły Kraków, Województwo małopolskie, 30-729

1 bed • 1 bath • 4 guests

Purchase Price

$10,333

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $69/night at 41% occupancy.Projected nightly rate is $56/night at 70% occupancy.

Occupancy Rate

Top 96% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$14,398

Avg annual revenue

70%

Avg occupancy rate

$56

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

$5k

$10k

$20k

$30k

-$12,126

Profit

Revenue

$10,333

Operating Expenses

$11,793

Operating Income

-$1,460

Mortgage & Taxes

$10,666

Profit (Cash Flow)

-$12,126

$49,188

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$3,188

Closing Costs

$6,000

Total

$49,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.65%

Cap Rate

-0.72%

Return on Investment

-6.72%