BNBCalc Short Term Rental Rental Arbitrage Analysis 47A Domaniewska, Warszawa, Województwo mazowieckie, 02-672

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€20,325

Profit (Cash Flow)

-€7,509

Cash on Cash Return

-191.9%

Annual Revenue

€20,325

AirDNA projects €73/night at 65% occupancy ($17,293). Airbtics projects €82/night at 68% occupancy ($20,325). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, €82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,532	€18,589	€33,922	€41,253
Occupancy	59%	69%	79%	86%
Nightly Rate	€56	€71	€114	€128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand New Business Apartament	€14,273	€58	64%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Art & Pleasure WAW z bezpłatnym parkingiem	€11,804	€69	45%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 5 (60)
'Wynalazek 3' Fryderyk Apartments	€23,843	€96	66%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
'Wynalazek 5' Fryderyk Apartments	€27,513	€96	76%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
KONSTRUKTORSKA 'B'- Mordor / Warsaw Chopin Airport	€18,874	€59	84%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Stylish 2-Room Apartment \| view	€22,586	€85	73%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
ShortStayPoland Racjonalizacji (B54)	€17,309	€69	64%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Apartament Mokotów Taśmowa	€10,260	€38	69%	1	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Postępu Comfort Apartment	€15,465	€57	72%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Apartment Konstruktorska	€17,314	€56	82%	1	1	1	€18	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Wynalazek 3D (A) by Homeprime	€28,354	€128	58%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Tasmowa \| Superb Place to LIVE Tasmowa	€19,975	€73	71%	1	1	2	€45	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Wynalazek 2 by Homeprime	€14,815	€56	68%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Wynalazek 3E (B) by Homeprime	€38,723	€128	81%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Positive Mokotów Studio	€37,903	€147	69%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Central House Studio 2 with jacuzzi	€19,530	€64	79%	1	1	1	€22	❌	❌	✅	Y / Y	⭐️ 5 (3)
★ Luxury Apartment with Parking Garage ★ Mokotów ★	€20,832	€85	63%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Wynalazek 3E (A) by Homeprime	€28,155	€127	59%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Mokotów \| Domaniewska \| 1 bedroom \| Balcony	€8,870	€60	35%	1	1	1	€47	❌	❌	❌	Y / N	⭐️ 4 (4)
Mokotów Colourful Apartment	€11,573	€51	58%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 3.8 (12)
'Wynalazek 4' Fryderyk Apartments	€25,431	€95	71%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Central House- Studio with Balcony 1	€14,780	€46	80%	1	1	1	€22	❌	❌	✅	Y / Y	⭐️ 4 (1)
Wynalazek 3C (A) by Homeprime	€26,756	€127	55%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
SuperApart Konstruktorska 5e	€14,147	€47	77%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Postępu Mokotów Apartment	€16,829	€56	79%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (10)
Stylish apartment with balcony \| Parking \| Mokotow	€17,365	€74	60%	1	1	1	€47	❌	❌	❌	Y / N	⭐️ 5 (1)
Warsaw - Pet friendly - Home office - Parking	€14,692	€59	64%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 0 (0)
Domaniewska Apartments 2	€21,093	€58	95%	1	1	2	€45	✅	❌	✅	Y / Y	⭐️ 5 (10)
Central House-Studio: Jacuzzi & Prosecco "Cosmos"5	€30,841	€117	69%	1	1	1	€36	❌	❌	✅	Y / Y	⭐️ 0 (0)
New Prestige Apartment with parking	€15,543	€45	93%	1	1	1	€27	❌	❌	❌	Y / Y	⭐️ 5 (12)
Mokotów Business Center \| Studio \| 4 People	€10,199	€49	51%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (2)
Earthy Elegance Suite Mokotow	€25,460	€79	86%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (13)
Central House-Jacuzzi, Prosecco and Sauna "Tunel"4	€39,408	€121	83%	1	1	1	€39	✅	✅	❌	Y / N	⭐️ 5 (2)
Business Park Cosy Apartment	€10,556	€49	53%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
'Wynalazek 6' Fryderyk Apartments	€39,005	€113	92%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Wynalazek 3D (B) by Homeprime	€30,921	€117	69%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Apartament KONSTRUKTORSKA 2	€19,702	€59	88%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Wynalazek 3C (D) by Homeprime	€36,600	€131	74%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Wynalazek 3C (C) by Homeprime	€31,458	€159	54%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)

Return Metrics

-191.93% 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)	-€7,508	-€15,017	-€22,525	-€30,034	-€37,542	-€75,085	-€225,256
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	-€7,508	-€15,017	-€22,525	-€30,034	-€37,542	-€75,085	-€225,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-191.93%

Payback Period Days

Return on Investment

-191.93%

47A Domaniewska Warszawa, Województwo mazowieckie, 02-672

1 bed • 1 bath • 1 guests

Monthly Rent

€20,325

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €73/night at 65% occupancy.Projected nightly rate is €82/night at 68% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€21,433

Avg annual revenue

68%

Avg occupancy rate

€82

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

€20k

€30k

€40k

-€7,509

Profit

Revenue

€20,325

Operating Expenses

€13,434

Operating Income

€6,891

Net Effective Rent

€14,400

Profit (Cash Flow)

-€7,509

€3,912

Cash Investment

Renos & Furnishing

€3,822

Setup Costs

€90

Total

€3,912

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-191.93%

Payback Period Days