BNBCalc Short Term Rental Investment Analysis 37 Wierzbięcice, Poznań, Województwo wielkopolskie, 61-558

2 bed • 1 bath • 3 guests • $100,000

BNB

Calc

Annual Revenue

$26,334

Profit (Cash Flow)

$7,448

Cap Rate

12.8%

Annual Revenue

$26,334

AirDNA projects $69/night at 56% occupancy ($14,113). Airbtics projects $96/night at 58% occupancy ($20,336). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,957	$17,297	$27,486	$56,089
Occupancy	46%	57%	70%	87%
Nightly Rate	$64	$80	$103	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wilda Cinema Spot	$21,595	$64	87%	2	2	1	$33	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
#PartyHouse Poznan	$31,293	$225	38%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Półwiejska Apartment 50m2 Two rooms with bathroms	$22,404	$74	81%	2	2	2	$25	❌	❌	❌	N / Y	⭐️ 5 (13)
Family Center Spot	$25,301	$70	93%	2	2	1	$33	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Cinema "Wilda" Apartment, parking/terrace/downtown	$18,841	$66	78%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (257)
Różana 19 \| Poznań Apartment \| Parking \| Near MTP	$17,791	$68	66%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Apartament WILDA	$16,371	$71	63%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Apartamenty Vilda (92)	$15,577	$56	76%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Apartamenty Vilda (20)	$7,071	$42	46%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Apartamenty Vilda (21)	$18,150	$87	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Cute and comfortable Apartament	$12,417	$56	60%	2	1	3	$13	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Best Deal Apartament	$15,880	$49	87%	2	1	2	$13	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Chopin Park Apartments 12A/6 - City Center	$24,734	$218	31%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Apartment with garden Przemyslowa32	$17,816	$140	33%	2	1	3	$25	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Apart Wybickiego	$14,381	$64	60%	2	2	2	$18	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Blue Apartment Browar Central	$31,741	$99	84%	2	2	1	$33	❌	❌	❌	Y / Y	⭐️ 4.7 (111)
M&M Centrum Apartments Ap23	$13,062	$51	69%	2	1	1	$13	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Apartament Poznań Extra Zone 2	$13,681	$42	89%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Panorama Loft 12 Superior	$21,770	$98	59%	2	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.6 (64)
Marii Konopnickiej 20, Poznań	$15,156	$101	41%	2	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (55)
Provenir Home Kwiatowa 5/13A	$16,306	$81	55%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Provenir Home Kwiatowa 5/21A	$14,640	$80	50%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Choya Apartments Wonder with garage and City View!	$32,061	$120	73%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Apartament Towarowa II - Centrum	$23,157	$111	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Małeckiego 21B	$13,967	$72	53%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (2)
JK Apartment in the heart of Poznań city	$31,501	$151	57%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (143)
Towarowa 41\| Bright Apartment \| Remote Work	$19,709	$84	60%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Provenir Home Kwiatowa 5/15A	$15,120	$81	51%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Provenir Home Kwiatowa 5/18	$13,762	$80	47%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Provenir Home Kwiatowa 5/205	$16,807	$82	56%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Provenir Home Kwiatowa 5/14A	$13,974	$83	46%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (39)
6 osobowy apartament w Centrum z widokiem na Park	$27,538	$132	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Apartament Sikorskiego + parking	$11,218	$52	52%	2	1	2	$61	❌	❌	❌	Y / Y	⭐️ 5 (6)
Urban Penthouse FREE Parking	$28,129	$250	30%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
Mostowa 23 \| Elegant Apartment \| Parking	$18,664	$77	61%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Apartament Venice	$13,916	$53	70%	2	2	90	$18	❌	❌	❌	Y / N	⭐️ 4.9 (17)
Spacious & luxury WiFi/fibre, over 250 Mb.	$18,659	$51	99%	2	2	3	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (52)

Return Metrics

26.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,448	$14,896	$22,344	$29,792	$37,240	$74,481	$223,444
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	$110,448	$120,986	$131,617	$142,343	$153,168	$208,873	$466,170

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.9%

Cap Rate

12.78%

Return on Investment

42.82%

37 Wierzbięcice Poznań, Województwo wielkopolskie, 61-558

2 bed • 1 bath • 3 guests

Purchase Price

153

Airbnb Investor Score

$7,448

Annual Profit

12.8%

Cap Rate

26.9%

Cash on Cash

$26,334

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $69/night at 56% occupancy.Projected nightly rate is $96/night at 58% 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.

$18,674

Avg annual revenue

58%

Avg occupancy rate

$96

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

$25k

$35k

$7,448

Profit

Revenue

$26,334

Operating Expenses

$13,553

Operating Income

$12,781

Mortgage & Taxes

$5,333

Profit (Cash Flow)

$7,448

$27,688

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,688

Closing Costs

$3,000

Total

$27,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.9%

Cap Rate

12.78%

Return on Investment

42.82%