BNBCalc Short Term Rental Investment Analysis 20 Generała Władysława Sikorskiego, Suwałki, Województwo podlaskie, 16-400

2 bed • 1 bath • 4 guests • €100,000

BNB

Calc

Annual Revenue

€21,877

Profit (Cash Flow)

€3,794

Cap Rate

9.1%

Annual Revenue

€21,877

AirDNA projects €63/night at 33% occupancy ($7,604). Airbtics projects €99/night at 43% occupancy ($15,548). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, €117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,687	€13,717	€22,266	€37,231
Occupancy	32%	41%	51%	68%
Nightly Rate	€65	€90	€117	€148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ładne mieszkanie w przyjaznej okolicy - NICE FLAT	€16,426	€66	68%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Apartament Panorama Suwałk	€5,115	€31	45%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Nowomiejska Dobra Lokalizacja	€8,802	€41	59%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (21)
Eco Strawbale Retreat Natural Earth House	€12,193	€50	66%	2	2	1	€157	❌	❌	✅	Y / N	⭐️ 4.9 (54)
Czarna Buchta OAZA, nad jeziorem Boczniel	€14,970	€120	33%	2	2	3	€49	❌	❌	✅	Y / Y	⭐️ 5 (17)
Domek w otulinie Wigierskiego Parku Narodowego	€9,378	€78	33%	2	2	2	€0	❌	❌	✅	N / Y	⭐️ 5 (20)
Dom na Suwalszczyźnie	€12,526	€80	43%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Zagroda nad Hańczą	€15,695	€91	47%	2	1	2	€0	❌	✅	✅	Y / Y	⭐️ 5 (14)
Przytulny kącik	€6,934	€59	32%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (2)
Dom pod jabłonkami	€14,324	€99	39%	2	2	3	€37	❌	❌	✅	Y / Y	⭐️ 0 (0)
Sowi domek	€11,709	€100	32%	2	1	3	€0	❌	✅	✅	N / Y	⭐️ 5 (10)
Na Skraju Szlaków	€30,374	€102	77%	2	1	4	€61	❌	❌	✅	Y / Y	⭐️ 5 (6)
Domek nad Rospudą, Suwalszczyzna, własna plaża	€12,013	€86	38%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Scandi House	€35,583	€147	66%	2	3	4	€37	❌	❌	✅	Y / Y	⭐️ 5 (17)
Domwigierski pl - TOBOŁOWO	€27,901	€149	51%	2	1	3	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Otulina Rospudy A	€29,574	€158	50%	2	1	2	€37	❌	❌	✅	Y / N	⭐️ 5 (10)
Villa Leofal	€15,510	€72	59%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (5)
Apartament Poznańska 5	€24,300	€148	45%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Domek nad jeziorem Sejwy.	€19,773	€117	46%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Trzy Sosny Płaska	€22,028	€114	53%	2	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Villa Leofal Apartament nr 4	€7,501	€62	33%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Dolina Jelenia	€15,421	€95	44%	2	2	3	€13	❌	❌	❌	N / Y	⭐️ 5 (1)
Otulina Rospudy B	€22,373	€130	47%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (8)
Domek nad Okminem	€4,896	€33	39%	2	1	1	€8	❌	❌	❌	N / N	⭐️ 4.9 (63)
Apartament Amelium	€24,971	€96	71%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Uroczysko Tartaczysko	€38,934	€133	80%	2	2	7	€0	❌	❌	✅	Y / N	⭐️ 5 (13)
Klimatyczne poddasze ze wszelkimi wygodami	€8,101	€58	38%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (52)
Apartament La Bella	€10,939	€68	44%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
House on the hill	€22,724	€159	39%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Domek Podróżnika nad rzeką	€11,957	€99	33%	2	1	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Domek Wypoczynkowy Wigierska Chatka (1-2 osoby)	€11,510	€44	72%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (9)

Return Metrics

13.77% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,794	€7,588	€11,382	€15,176	€18,971	€37,942	€113,826
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€106,794	€113,678	€120,655	€127,727	€134,898	€172,333	€356,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.77%

Cap Rate

9.12%

Return on Investment

29.77%

20 Generała Władysława Sikorskiego Suwałki, Województwo podlaskie, 16-400

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€3,794

Annual Profit

9.1%

Cap Rate

13.8%

Cash on Cash

€21,877

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €63/night at 33% occupancy.Projected nightly rate is €99/night at 43% occupancy.

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.

€15,670

Avg annual revenue

43%

Avg occupancy rate

€99

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

€45k

€3,794

Profit

Revenue

€21,877

Operating Expenses

€12,749

Operating Income

€9,127

Mortgage & Taxes

€5,333

Profit (Cash Flow)

€3,794

€27,550

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€4,550

Closing Costs

€3,000

Total

€27,550

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.77%

Cap Rate

9.12%

Return on Investment

29.77%