BNBCalc Short Term Rental Investment Analysis 9 Úri u., Budapest, , 1014

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$17,634

Profit (Cash Flow)

$1,662

Cap Rate

Infinity%

Annual Revenue

$17,634

AirDNA projects $71/night at 68% occupancy ($17,633). Airbtics projects $84/night at 77% occupancy ($23,623). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $71 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,256	$24,394	$32,500	$55,281
Occupancy	63%	84%	91%	97%
Nightly Rate	$57	$74	$92	$150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Glowing Home-Ponty16	$12,814	$44	68%	1	2	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Design Flat in Central Castle District	$21,240	$60	88%	1	2	2	$42	❌	❌	❌	Y / Y	⭐️ 4.9 (393)
Mirage Monte Apartment	$29,942	$97	80%	1	2	2	$44	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Cute apartment close to the center	$13,233	$70	48%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Cozy NEW Studio at the Castle	$55,513	$150	97%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (158)
LOVELY STUDIO NEXT TO KING CASTLE.	$20,235	$57	93%	1	1	2	$18	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Rooftop Garden Panorama Apartment	$17,230	$80	54%	1	1	2	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (191)
Comfy New apartment at Castle	$57,326	$154	98%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Budapest miniloft by the Castle	$18,776	$78	62%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (376)
Castle Hill Loft- King bd, Chainbridge&Castle 3min	$18,046	$50	88%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (163)

Return Metrics

39.09% 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)	$1,661	$3,323	$4,984	$6,646	$8,307	$16,615	$49,846
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	$1,661	$3,323	$4,984	$6,646	$8,307	$16,615	$49,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.09%

Cap Rate

∞%

Return on Investment

39.09%

9 Úri u. Budapest, 1014

1 bed • 1 bath • 2 guests

Purchase Price

$17,634

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $71/night at 68% occupancy.Projected nightly rate is $84/night at 77% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$26,435

Avg annual revenue

77%

Avg occupancy rate

$84

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

$1,662

Profit

Revenue

$17,634

Operating Expenses

$15,972

Operating Income

$1,662

Mortgage & Taxes

Profit (Cash Flow)

$1,662

$4,250

Cash Investment

Down Payment

Renos & Furnishing

$4,250

Closing Costs

Total

$4,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

39.09%

Cap Rate

∞%

Return on Investment

39.09%