BNBCalc Short Term Rental Rental Arbitrage Analysis aleja Wyścigowa, Warszawa, Województwo mazowieckie,

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,969

Profit (Cash Flow)

$13,330

Cash on Cash Return

208.9%

Annual Revenue

$30,969

AirDNA projects $140/night at 51% occupancy ($26,078). Airbtics projects $139/night at 61% occupancy ($30,969). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,586	$27,823	$45,185	$79,006
Occupancy	49%	61%	73%	88%
Nightly Rate	$91	$121	$165	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Superior 4 Rooms Airport-City Metro! Reception24h.	$21,584	$101	55%	3	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (299)
JessApart Hotel 7-person Family Suite Apartment	$22,101	$139	43%	3	2	2	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
URSUS - 3 bedrooms apartment	$28,137	$97	77%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Premium Apartment VILLA PARC - smart lock 24h!	$8,972	$42	57%	3	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (101)
Łopuszańska 55 by Homeprime	$17,620	$69	63%	3	1	3	$63	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Warsaw Suites - 72m2, Parking 2x, Gym, Two-Level	$45,879	$251	46%	3	1	1	$88	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
Domek pod Warszawą z sauną	$55,003	$442	34%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
3-bedroom - 2 bathrooms Jana Kazimierza 57a	$29,146	$84	93%	3	2	1	$63	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Family House Polnych Maków \| 3-Bedroom \| Nowa Wieś	$28,844	$112	67%	3	3	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Warsaw Michałowice \| Cinema Experience \| Garden	$38,119	$138	73%	3	2	1	$68	❌	❌	✅	Y / N	⭐️ 4.1 (11)
Duplex Apartment ✦ Near the Airport ✦ 3 bedrooms	$35,336	$155	60%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Włodarzewska 70F by Homeprime	$39,538	$121	87%	3	2	3	$63	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Apartament de luxe 3 rooms, super space 71m2	$17,765	$93	49%	3	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (2)
Duży drewniany domek na palach położony nad stawem	$18,775	$190	27%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (5)
BIG Apartment, 6 people, 3 Rooms, Airport/Mokotów	$14,204	$91	41%	3	2	1	$13	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Apartament Warsaw Airport 8	$42,081	$173	62%	3	2	1	$88	❌	❌	❌	Y / Y	⭐️ 0 (1)
#Domaniewska 47a/343	$43,340	$165	68%	3	2	1	$75	❌	❌	❌	Y / N	⭐️ 4.7 (6)
a big 3-room apartment near airport	$19,583	$85	61%	3	3	1	$19	❌	❌	❌	N / Y	⭐️ 4.7 (3)
Wola Park Lovely Apartment (near Metro)	$20,485	$92	58%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Łopuszańska55	$22,203	$99	61%	3	1	2	$25	❌	❌	✅	Y / N	⭐️ 2 (1)
Góralski dom na Mazowszu	$10,717	$122	24%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Modern \| Tarrace \| Sauna \| West Railway Station	$67,918	$241	77%	3	2	1	$41	❌	❌	✅	N / N	⭐️ 5 (9)
SuperApart Przy Forcie 96	$18,392	$67	75%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Sunny Flat - Free parking, 4 rooms, Near the city.	$34,404	$94	100%	3	2	6	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Tuyo Apartments Blue City	$62,642	$241	70%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (9)
Ptasie Szepty dom na wyłączność.	$85,776	$252	93%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Dom wśród lasów	$37,443	$165	62%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Uroczy apartament i bezpłatny parking na miejscu	$14,762	$84	48%	3	1	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
3BR Flat in Włochy	$30,306	$138	60%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious apartment for 5 people \| Warsaw	$42,350	$130	89%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Olbrachta 118D by Homeprime	$15,419	$78	54%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Villa & Walendów	$8,944	$188	13%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Apartament: 3 sypialnie +salon, Wi-Fi 1GB, Parking	$21,063	$75	66%	3	1	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

208.87% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,330	$26,660	$39,991	$53,321	$66,652	$133,304	$399,913
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	$13,330	$26,660	$39,991	$53,321	$66,652	$133,304	$399,913

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

208.87%

Payback Period Days

174

Return on Investment

208.87%

aleja Wyścigowa Warszawa, Województwo mazowieckie

3 bed • 1.5 bath • 6 guests

Monthly Rent

$30,969

Annual Revenue

BNBCalc predicts this property will get $139 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

33 Airbnb Comparables

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

$30,874

Avg annual revenue

61%

Avg occupancy rate

$139

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

$35k

$60k

$85k

$13,330

Profit

Revenue

$30,969

Operating Expenses

$12,839

Operating Income

$18,130

Net Effective Rent

$4,800

Profit (Cash Flow)

$13,330

$6,382

Cash Investment

Renos & Furnishing

$6,282

Setup Costs

$100

Total

$6,382

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

208.87%

Payback Period Days

174