BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Salamandry, Warszawa, Województwo mazowieckie, 03-982

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$12,053

Profit (Cash Flow)

-$1,993

Cash on Cash Return

-31.7%

Annual Revenue

$12,053

AirDNA projects $91/night at 53% occupancy ($17,615). Airbtics projects $114/night at 63% occupancy ($26,231). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 30% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,869	$24,823	$36,568	$50,476
Occupancy	51%	62%	74%	79%
Nightly Rate	$87	$106	$131	$170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nowoczesne mieszkanie ze słonecznym ogródkiem	$39,862	$135	79%	3	1.5	1	$18	❌	❌	❌	Y / Y	⭐️ 0 (2)
w 136	$37,269	$131	73%	3	1.5	1	$63	❌	❌	✅	Y / N	⭐️ 5 (24)
Łukowska 3 \| Comfortable Apartment \| Air condition	$15,642	$97	42%	3	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 0 (2)
Warsaw Concierge Kamionek	$36,202	$169	57%	3	2	1	$63	❌	❌	❌	Y / Y	⭐️ 5 (35)
DOM funkcjonalny - bauhaus Nº 4	$11,871	$86	36%	3	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (49)
WARSAW CENTER POWIŚLE 3 rooms 10th floor view	$23,442	$105	61%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Aleja 3 Maja 7 by Homeprime	$25,947	$92	75%	3	2	2	$63	❌	❌	❌	Y / Y	⭐️ 4.5 (129)
Dobra elegant, 3 bedroom apartment	$60,042	$220	74%	3	2.5	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (88)
City Center/D27	$27,004	$87	83%	3	1	1	$25	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
City Center nice view AC balcony National Museum	$19,532	$60	86%	3	1	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (228)
Royal Łazienki Park	$20,844	$90	60%	3	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (10)
Warsaw Concierge Koneser	$22,534	$87	67%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Apartment central location, Plac Zbawiciela, Metro	$14,125	$41	89%	3	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (450)
Apartament Port Praski	$23,110	$85	73%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (53)
SuperApart Grochowska 326	$26,523	$110	63%	3	1	1	$50	❌	❌	✅	N / Y	⭐️ 0 (1)
The Good Apartment \| Powiśle \| 3 bedrooms	$28,142	$113	64%	3	1.5	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Art Apartment Wilcza Street	$19,394	$111	46%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Charming Design Apartment in a Historical Building	$19,990	$119	44%	3	1	3	$63	❌	❌	❌	Y / Y	⭐️ 5 (67)
Plac Unii: przestrzeń, lokalizacja, kawa	$22,973	$78	78%	3	1.5	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (42)
Apartament Stara Praga 1	$29,615	$148	54%	3	2	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (35)
Nowy Swiat 29 \| Apartment \| Air conditioning	$33,164	$112	78%	3	1	1	$65	❌	❌	✅	Y / N	⭐️ 4.5 (33)
Royal Retreat \| Luxury Apartment Lazienki Park	$36,681	$190	51%	3	2	3	$91	❌	✅	❌	Y / Y	⭐️ 4.5 (23)
Royal Park Mokotów ♔ 3 bedrooms & balcony	$17,431	$95	48%	3	1	1	$68	❌	❌	❌	Y / Y	⭐️ 4 (17)
Old Prague 11 person cozy attic All for you	$14,804	$69	56%	3	1.5	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (85)
Loft apartment on two levels in Warsaw	$56,155	$225	66%	3	1.5	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Blue House in City Center	$45,476	$175	71%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (172)
Warsaw Concierge Praga Centrum	$23,124	$132	46%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Labo Apartment Metro Wierzbno - 3 bedrooms	$12,827	$73	44%	3	1	1	$63	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
Spiralna 3-Bedroom Apartment	$24,403	$110	57%	3	2	1	$48	❌	❌	❌	Y / Y	⭐️ 4 (14)
Chmielna 1/3 \| Beautiful Apartment \| AC	$32,654	$111	77%	3	1	1	$65	❌	❌	✅	Y / N	⭐️ 4.5 (11)
Apartament pod arkadami.	$57,201	$159	98%	3	2	1	$13	❌	❌	✅	Y / Y	⭐️ 5 (109)
Warsaw Concierge Stalowa	$22,074	$91	64%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Apartment Pulawska 105	$14,978	$60	65%	3	1.5	1	$20	✅	❌	✅	Y / Y	⭐️ 4.5 (27)
Krucza 41/43 \| Spacious Apartment \| Next to PKiN	$33,460	$121	72%	3	1.5	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
2 bedroom apartment in the center of Warsaw	$41,962	$185	61%	3	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (28)
Park View Vintage Apartment in Praga District	$12,800	$85	40%	3	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (130)
Warsaw Concierge Targowa	$29,365	$121	65%	3	1.5	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Warneńska 4 \| 3 Bedrooms \| Ideal for Families	$25,433	$121	55%	3	1.5	1	$68	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Wrzesińska 4 \| Three Bedroom Apartment \| Desk	$29,581	$105	75%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (10)

Return Metrics

-31.69% 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)	-$1,992	-$3,985	-$5,978	-$7,971	-$9,963	-$19,927	-$59,783
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	-$1,992	-$3,985	-$5,978	-$7,971	-$9,963	-$19,927	-$59,783

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.69%

Payback Period Days

Return on Investment

-31.69%

3 Salamandry Warszawa, Województwo mazowieckie, 03-982

3 bed • 1 bath • 8 guests

Monthly Rent

$12,053

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $91/night at 53% occupancy.Projected nightly rate is $114/night at 63% occupancy.

Occupancy Rate

Top 98% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$27,414

Avg annual revenue

63%

Avg occupancy rate

$114

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

$10k

$25k

$40k

$60k

-$1,993

Profit

Revenue

$12,053

Operating Expenses

$2,046

Operating Income

$10,007

Net Effective Rent

$12,000

Profit (Cash Flow)

-$1,993

$6,288

Cash Investment

Renos & Furnishing

$6,188

Setup Costs

$100

Total

$6,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-31.69%

Payback Period Days