14A Nowosielecka Warszawa, Województwo mazowieckie, 00-466
1 bed • 1 bath • 3 guests
Airbnb Investor Score
-€9,541
Annual Profit
2.2%
Cap Rate
-13.2%
Cash on Cash
€18,877
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €57/night at 68% occupancy.Projected nightly rate is €62/night at 67% occupancy.
Top 28% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
€15,792
Avg annual revenue
67%
Avg occupancy rate
€62
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€5k
€15k
€30k
€40k
Sign up to see the data on 40 all comparables
-€9,541
Profit
Revenue
€18,877
Operating Expenses
€12,419
Operating Income
€6,458
Mortgage & Taxes
€16,000
Profit (Cash Flow)
-€9,541
€72,094
Cash Investment
Down Payment
€60,000
Renos & Furnishing
€3,094
Closing Costs
€9,000
Total
€72,094
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.23%
Cap Rate
2.15%