BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 14A Nowosielecka, Warszawa, Województwo mazowieckie, 00-466

1 bed • 1 bath • 3 guests • €300,000

BNB

Calc

Annual Revenue

€18,877

Profit (Cash Flow)

-€9,541

Cap Rate

2.2%

Annual Revenue

€18,877

AirDNA projects €57/night at 68% occupancy ($14,222). Airbtics projects €62/night at 67% occupancy ($15,201). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, €69 rate per night.

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

Percentiles25%50%75%90%
Revenue€10,190€15,129€19,808€25,885
Occupancy56%68%75%85%
Nightly Rate€48€58€69€80

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Apartament Royal Park near Torwar and Łazienki

No image available

€11,059
€48
61%
121€13❌❌✅Y / Y⭐️ 5 (51)
Lovely Garden Flat near Royal Park

No image available

€17,303
€69
67%
121€16❌❌✅Y / Y⭐️ 5 (87)
Kameralna kawalerka w stylu loftu blisko centrum

No image available

€13,216
€41
85%
121€17❌❌✅Y / Y⭐️ 4.8 (7)
Royal Garden Apartment

No image available

€14,123
€50
72%
121€44❌❌✅Y / Y⭐️ 4.9 (133)
Apartament Zwierzyniecka 15/7 Torwar Mokotów

No image available

€19,829
€69
74%
111€29❌❌❌Y / Y⭐️ 3 (2)
Royal Park Apartament Warsaw Sielecka

No image available

€11,961
€36
91%
112€0❌❌✅Y / Y⭐️ 4.9 (65)
Bed & Breakfast Sielce - Warsaw

No image available

€9,988
€38
68%
111€15❌❌❌Y / Y⭐️ 4.6 (147)
Warszawa Chełmska 14 z antresolą

No image available

€8,281
€40
54%
111€13❌❌❌Y / Y⭐️ 4.5 (149)
Secret Apartments Chełmska 9

No image available

€22,828
€116
54%
112€0❌❌✅Y / Y⭐️ 5 (1)
Czerniakowska 131 | Cozy Apartment | Balcony

No image available

€15,104
€79
48%
111€50❌❌✅Y / N⭐️ 5 (4)
Royal Baths Warsaw Apartment

No image available

€19,180
€69
71%
112€49❌❌❌Y / N⭐️ 4.3 (3)
Przestronna kawalerka Mokotów dla 3 osób balkon

No image available

€7,440
€50
38%
111€17❌❌✅Y / Y⭐️ 5 (2)
Warsaw Concierge Bartycka

No image available

€14,928
€70
56%
111€37❌❌❌Y / Y⭐️ 4.5 (5)
Gagarina 33 | Unique Apartment | Parking

No image available

€18,070
€71
65%
111€50❌❌❌Y / Y⭐️ 4.3 (23)
Uroczy apartament dla 4 osób

No image available

€13,397
€54
64%
111€17❌❌✅Y / Y⭐️ 4.5 (15)
Bluszczańska Comfort Apartment

No image available

€16,054
€50
83%
111€39❌❌❌Y / Y⭐️ 5 (13)
Warsaw Vintage Apartment

No image available

€17,072
€56
80%
111€36❌❌❌Y / Y⭐️ 4.8 (26)
Bluszczańska 76 by Homeprime

No image available

€12,337
€43
71%
113€51❌❌❌Y / Y⭐️ 4.3 (8)
Cozy, fully equipped apartment in Mokotów district

No image available

€15,756
€56
72%
112€44❌❌❌Y / Y⭐️ 4.8 (15)
SuperApart Stępińska

No image available

€15,461
€57
69%
111€36❌❌✅Y / Y⭐️ 4 (3)
Home you will love - in the green heart of Warsaw

No image available

€14,721
€72
56%
111€0❌❌✅Y / Y⭐️ 4.8 (104)
spacious flat with amazing view - fast wifi

No image available

€10,815
€68
41%
111€29❌❌❌Y / Y⭐️ 5 (45)
Gagarina 33 | Functional Apartment | Parking

No image available

€17,057
€91
48%
111€50❌❌❌Y / Y⭐️ 4.5 (18)
SuperApart Dolna 4

No image available

€17,466
€60
75%
111€39❌❌✅Y / Y⭐️ 4.3 (4)
Zwierzyniecka 8D | Apartment with AC | Parking

No image available

€18,869
€73
65%
111€55❌❌❌Y / Y⭐️ 5 (5)
Secret Apartments Chełmska 9 55m2

No image available

€22,699
€138
45%
112€0❌❌✅Y / Y⭐️ 0 (0)
Urocze mieszkanko koło Łazienek i darmowy parking

No image available

€12,846
€38
91%
114€19❌❌❌Y / Y⭐️ 5 (13)
Chopin Apartment @Lazienki Park

No image available

€19,913
€66
78%
112€51❌❌❌Y / Y⭐️ 4.7 (36)
Stylowy Apartament

No image available

€17,507
€62
77%
112€0❌❌❌Y / Y⭐️ 5 (4)
SuperApart Chełmska apt.152

No image available

€21,933
€64
92%
111€37❌❌✅Y / Y⭐️ 0 (0)
Nowoczesna kawalerka Mokotów

No image available

€7,773
€35
56%
111€17❌❌✅Y / Y⭐️ 5 (7)
Przestronny apartament na Dolnej

No image available

€16,386
€51
85%
111€44❌❌✅Y / Y⭐️ 5 (3)
ShortStayPoland Sielecka (B108)

No image available

€17,102
€66
67%
111€42❌❌❌Y / Y⭐️ 4.8 (28)
Bluszczańska Modern Urban Apartment

No image available

€16,488
€59
73%
111€36❌❌❌Y / Y⭐️ 4.4 (16)
Park Promenada Cosy Apartment

No image available

€12,453
€54
61%
111€31❌❌❌Y / Y⭐️ 4.5 (49)
Residence Baths Park | Apartment | Sauna

No image available

€13,234
€77
43%
111€55❌❌❌Y / N⭐️ 4.2 (7)
Gagarina 13 by Homeprime

No image available

€38,190
€141
72%
113€51❌❌❌Y / Y⭐️ 4.6 (7)
New cozy apartment near the center, Mokotów

No image available

€16,361
€48
94%
113€0❌❌❌Y / Y⭐️ 5 (46)
Czerniakowska Comfort Apartment

No image available

€12,595
€49
68%
112€39❌❌❌Y / Y⭐️ 4.7 (16)
Goldenberry apartment | Mokotow

No image available

€13,900
€47
75%
112€51❌❌❌Y / Y⭐️ 5 (11)

Return Metrics

-13.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€9,541-€19,082-€28,624-€38,165-€47,706-€95,413-€286,240
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€239,999€239,999€239,999€239,999€239,999€239,999€239,999
Down Payment€60,000€60,000€60,000€60,000€60,000€60,000€60,000
Property Appreciation€9,000€18,270€27,818€37,652€47,782€103,174€428,178
Total Return€299,458€299,187€299,194€299,487€300,075€307,761€441,938

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.23%

Cap Rate

2.15%

Return on Investment

5.11%

property-location

14A Nowosielecka Warszawa, Województwo mazowieckie, 00-466

1 bed • 1 bath • 3 guests

-50

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

-€9,541

€240,000

€3,094

€9,000

€0

Total Gain

€3,685