BNBCalc Short Term Rental Rental Arbitrage Analysis 17 Oboźna, Kraków, Województwo małopolskie, 30-011

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$13,295

Profit (Cash Flow)

-$3,433

Cash on Cash Return

-78.9%

Annual Revenue

$13,295

AirDNA projects $54/night at 72% occupancy ($14,200). Airbtics projects $52/night at 70% occupancy ($13,294). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 70% occupancy rate, $52 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,842	$13,455	$17,327	$21,415
Occupancy	65%	71%	77%	84%
Nightly Rate	$44	$50	$59	$67

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Krakowska Awangarda - Close to the Old Town	$14,092	$50	77%	1	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (13)
Lofts Cracow - Apartment Red	$13,725	$52	70%	1	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Lofts Cracow - Apartment Orange	$14,443	$59	65%	1	2	3	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Lofts Cracow - Apartment Blue	$14,836	$59	67%	1	2	4	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Apartament Superior z balkonem	$12,823	$54	63%	1	2	3	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Lofts Cracow - Apartment Gold	$13,433	$53	67%	1	2	3	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Nowoczesny apartament w centrum, bezpłatny parking	$14,022	$47	75%	1	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (99)
Spacious one-bedroom Apartment ☆ Kraków Lubelska	$13,670	$52	68%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 3.9 (19)
Wrocławska 53L by Homeprime	$13,673	$48	73%	1	1	3	$53	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
City of the Kings-Silver Apartment No 2-Lubelska10	$17,470	$58	81%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Apartament na starej Krowodrzy	$9,452	$42	58%	1	1	5	$38	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Apartment in Ivy covered house	$16,016	$61	71%	1	1	3	$7	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Krowodrza Apartment Premium with Balcony - Kraków	$18,959	$59	84%	1	1	1	$57	❌	❌	✅	Y / N	⭐️ 4.4 (13)
NANA	$8,234	$41	53%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Kameralne mieszkanie w centrum Krakowa	$20,565	$82	66%	1	1	3	$63	❌	❌	❌	Y / Y	⭐️ 5 (20)
Łokietka 8B by Homeprime	$14,054	$50	73%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 4.4 (31)
New,comfortable and located in krakow's center !	$12,557	$42	79%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Photo studio with Oriental look	$8,070	$27	78%	1	1	4	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Wrocławska Comfort Apartment	$15,544	$54	73%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
AM APARTAMENT	$11,948	$44	71%	1	1	3	$42	❌	❌	❌	Y / Y	⭐️ 5 (43)
Native Apartments Lubelska 10 No 3	$19,417	$67	76%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Business Trip Accommodation - Exclusive Studio (C)	$9,641	$46	54%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Prestige High Class Studio, City Centre (A)	$13,842	$49	73%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (15)
Air Conditioned -Top Class Studio (B)	$15,259	$51	78%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (23)
City of the Kings-Inca Apartment-Lubelska 10	$19,925	$72	74%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
5-star Hotel like Studio - Best Quality ! (C)	$9,861	$45	56%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Native Apartments Poznańska 7	$12,879	$44	73%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (3)
Soundproofed Studio - perfect for remote work (F)	$10,636	$45	60%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Uroczy apartament w Krowodrza	$28,438	$83	92%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Viva	$7,733	$42	49%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 4.9 (111)
Family Modern apartment 35m2wifi-for Max 5 persons	$9,044	$32	71%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.6 (510)
Calm Bedroom w. balcony + Livingroom w. Kitchen.	$8,274	$23	91%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (27)
Posh Apartment in the City Centre, fresh air (F)	$11,623	$45	66%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
New York Residence	$11,917	$37	88%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Super Apartament blisko Centrum	$22,334	$61	98%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (10)
NY Residence \| Lux apartment with balcony	$13,209	$65	53%	1	1	1	$57	❌	❌	❌	Y / Y	⭐️ 5 (1)
Romantic Studio Apartment, exclusive interior (E)	$12,676	$47	70%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (31)
Business Trip Lux Studio - superfast internet (E)	$14,146	$53	70%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (9)
2-room Apartment with garage and Air Conditioning	$18,460	$58	84%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apartament VIP	$14,933	$85	48%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (2)

Return Metrics

-78.92% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,433	-$6,866	-$10,300	-$13,733	-$17,167	-$34,334	-$103,003
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	-$3,433	-$6,866	-$10,300	-$13,733	-$17,167	-$34,334	-$103,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-78.92%

Payback Period Days

Return on Investment

-78.92%

17 Oboźna Kraków, Województwo małopolskie, 30-011

1 bed • 1 bath • 4 guests

Monthly Rent

$13,295

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $54/night at 72% occupancy.Projected nightly rate is $52/night at 70% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$14,045

Avg annual revenue

70%

Avg occupancy rate

$52

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

$20k

$30k

-$3,433

Profit

Revenue

$13,295

Operating Expenses

$13,728

Operating Income

-$433

Net Effective Rent

$3,000

Profit (Cash Flow)

-$3,433

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-78.92%

Payback Period Days