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 35 Życzliwa, Gdańsk, Województwo pomorskie, 80-176

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$16,874

Profit (Cash Flow)

-$971

Cap Rate

4.4%

Annual Revenue

$16,874

AirDNA projects $57/night at 60% occupancy ($12,491). Airbtics projects $59/night at 57% occupancy ($12,283). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $66 rate per night.

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

Percentiles25%50%75%90%
Revenue$7,921$11,267$17,731$24,369
Occupancy44%54%70%80%
Nightly Rate$48$55$66$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
Przytulna 42/29

No image available

$11,411
$52
54%
111$63❌❌✅Y / N⭐️ 4.8 (4)
Apartament Wiszące Ogrody Gdańsk

No image available

$15,703
$49
86%
1110$38❌❌✅Y / Y⭐️ 5 (52)
Zielony apartament, słoneczne miejsce w Gdańsku

No image available

$6,534
$51
35%
122$0❌❌✅Y / Y⭐️ 4.9 (55)
Myśliwskie Wzgórze 7B | Modische Wohnung | Wi-Fi

No image available

$10,528
$48
54%
111$63❌❌✅Y / Y⭐️ 4.5 (13)
Nowoczesny apartament z garażem Morelowa

No image available

$10,607
$63
46%
111$0❌❌❌Y / Y⭐️ 5 (33)
Turzycowa 45 | Modern Apartment | Parking

No image available

$11,224
$46
61%
111$65❌❌✅Y / N⭐️ 4.5 (3)
Apartment Storczykowa Airport

No image available

$8,849
$62
39%
111$0❌❌✅Y / Y⭐️ 5 (2)
Słoneczny pokój z balkonem.

No image available

$10,419
$57
49%
112$23❌❌❌Y / N⭐️ 5 (1)
Szczęśliwa 40C | Exclusive Apartment | Parking

No image available

$13,982
$59
61%
111$63❌❌❌Y / Y⭐️ 5 (3)
Mieszkanie na Przytulnej 17- świetna baza wypadowa

No image available

$10,333
$44
62%
112$20❌❌❌Y / Y⭐️ 4.9 (20)
Lavender Hill Modern Box

No image available

$15,866
$85
51%
111$0❌❌✅Y / Y⭐️ 5 (8)
Jabłoniowa 13A | Apartment Gdańsk | Parking

No image available

$12,902
$50
65%
111$63❌❌✅Y / Y⭐️ 5 (12)
Apartament z pięknym widokiem

No image available

$7,422
$39
52%
114$0❌❌✅Y / Y⭐️ 5 (53)
Przytulna 29 | Modern Apartment | Terrace

No image available

$11,770
$48
67%
111$0❌❌✅Y / Y⭐️ 5 (3)
Cozy apartment so far.

No image available

$7,840
$51
42%
112$0❌❌❌Y / Y⭐️ 4.7 (10)
Young Gdansk Apartment- parking WiFi airport

No image available

$15,628
$61
70%
111$0❌❌❌Y / Y⭐️ 4.9 (18)
Z ogródkiem i widokiem na las

No image available

$10,540
$80
36%
114$0❌❌❌Y / N⭐️ 0 (2)
Myśliwska Modern Apartment

No image available

$12,279
$61
55%
111$0❌❌❌Y / Y⭐️ 4 (6)
Apartament spokojny - Gdańsk - nieopodal obwodnicy

No image available

$4,977
$40
34%
123$0❌❌❌Y / Y⭐️ 5 (17)
Studio 69, Gdańsk-Jasień

No image available

$14,899
$59
69%
112$0❌❌✅Y / N⭐️ 0 (1)
Mieszkanko z ogrodem

No image available

$9,324
$48
51%
112$15❌❌❌Y / Y⭐️ 5 (7)
Kartuska 420 | Stylish Apartment | Parking

No image available

$11,856
$72
45%
111$0❌❌❌Y / Y⭐️ 0 (0)
Loft na Wiszących Ogrodach

No image available

$21,960
$75
80%
114$0❌❌❌Y / N⭐️ 5 (4)
Przytulne z widokiem na zieleń

No image available

$12,810
$50
70%
112$0❌❌❌Y / N⭐️ 5 (3)
Sunny Studio with Garden

No image available

$11,280
$67
46%
112$0❌❌❌Y / N⭐️ 0 (1)
Przytulne mieszkanie dla 2 osób

No image available

$17,568
$48
100%
112$0❌❌❌Y / Y⭐️ 5 (1)
SuperApart Flisykowskiego, Gdańsk

No image available

$18,504
$64
79%
111$0❌❌✅Y / Y⭐️ 0 (1)
Sunny Spot

No image available

$15,216
$54
77%
122$0❌❌❌Y / N⭐️ 5 (5)
Relaks i Wygoda

No image available

$12,024
$53
62%
112$0❌❌✅Y / N⭐️ 5 (3)
Mieszkanie na Leszczynowej 66

No image available

$18,173
$46
100%
1110$38❌❌✅Y / Y⭐️ 5 (13)
SuperApart GDN Flisykowskiego 13

No image available

$13,066
$51
70%
111$0❌❌✅Y / Y⭐️ 0 (2)
Apartament Gdańsk

No image available

$20,027
$76
72%
112$0❌❌❌Y / Y⭐️ 5 (12)
Apartament z ogródkiem

No image available

$18,032
$112
44%
121$0❌❌✅Y / N⭐️ 0 (0)
2-room apartment, charming surroundings

No image available

$22,254
$80
76%
111$0❌❌✅Y / Y⭐️ 0 (7)
Lavender Hill ☆ Beautiful Apartment with parking

No image available

$13,668
$45
83%
111$44❌❌❌Y / Y⭐️ 4.7 (12)
UrbanOasis Gdańsk

No image available

$7,914
$47
46%
112$0❌❌❌Y / Y⭐️ 5 (4)
Mieszkanie Kartuska 345

No image available

$8,784
$60
40%
113$0❌❌❌Y / N⭐️ 0 (2)

Return Metrics

-3.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$971-$1,942-$2,913-$3,884-$4,855-$9,710-$29,132
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$102,028$104,147$106,359$108,666$111,071$124,680$213,593

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.7%

Cap Rate

4.36%

Return on Investment

13.12%

property-location

35 Życzliwa Gdańsk, Województwo pomorskie, 80-176

1 bed • 1 bath • 1 guests

-5

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

-$971

$80,000

$3,188

$3,000

$0

Total Gain

$3,438