35 Życzliwa Gdańsk, Województwo pomorskie, 80-176
1 bed • 1 bath • 1 guests
Airbnb Investor Score
-$971
Annual Profit
4.4%
Cap Rate
-3.7%
Cash on Cash
$16,874
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $57/night at 60% occupancy ($12,491.34). Airbtics projects $59/night at 57% occupancy ($12,283).
Top 28% of comparables
Top 26% 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.
$12,418
Avg annual revenue
57%
Avg occupancy rate
$59
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$10k
$15k
$25k
Sign up to see the data on 40 all comparables
-$971
Profit
Revenue
$16,874
Operating Expenses
$12,512
Operating Income
$4,362
Mortgage & Taxes
$5,333
Profit (Cash Flow)
-$971
$26,188
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$3,188
Closing Costs
$3,000
Total
$26,188
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.7%
Cap Rate
4.36%