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 Rental Arbitrage Analysis Balatonföldvár, Panoráma körút, Hungary

4 bed • 2 bath • 10 guests • €0

BNB

Calc

Annual Revenue

€63,247

Profit (Cash Flow)

€29,204

Cash on Cash Return

380.1%

Annual Revenue

€63,247

AirDNA projects €145/night at 59% occupancy ($31,345). Airbtics projects €262/night at 49% occupancy ($46,893). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, €309 rate per night.

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

Percentiles25%50%75%90%
Revenue€24,064€45,269€64,962€128,528
Occupancy37%49%56%73%
Nightly Rate€176€249€309€472

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
Lóci Villa - lakeside & panoramic views

No image available

€97,089
€514
50%
443€104❌❌✅Y / Y⭐️ 5 (9)
Csendvilla a Balaton partján

No image available

€81,731
€427
50%
443€94❌❌❌Y / Y⭐️ 0 (7)
Fullhouse Apartmenthouse

No image available

€66,149
€341
53%
442€0✅✅❌Y / Y⭐️ 5 (4)
Gabriella Ház Szóládon ,öt percre a Balatontól

No image available

€17,149
€123
38%
431€0❌❌✅Y / Y⭐️ 4.7 (18)
Zador Vendégház-Vidéki nyugalom a Balatonhoz közel

No image available

€26,263
€184
39%
432€53❌❌✅Y / Y⭐️ 5 (11)
Paplak Vendégház

No image available

€74,039
€202
100%
443€0❌❌❌N / Y⭐️ 5 (1)
Luxury Gold Apartman

No image available

€23,735
€147
44%
442€0❌❌❌Y / Y⭐️ 4.8 (6)
Villa Field 6 ****

No image available

€54,921
€257
58%
412€135✅❌❌Y / Y⭐️ 5 (5)
Country hideaway at lake Balaton

No image available

€31,701
€288
30%
452€63✅❌❌Y / Y⭐️ 5 (35)
Luxurious Semi-Detached House including three apt

No image available

€56,172
€291
50%
431€93❌❌❌Y / Y⭐️ 5 (3)
Erdős Vendégház 12 fős apartman, a Ház és a Pajta

No image available

€83,227
€307
74%
432€0❌❌✅Y / Y⭐️ 5 (1)
Beata by Interhome

No image available

€34,517
€106
89%
431€0❌❌❌Y / N⭐️ 4.8 (4)
Balatonendrédi vendégház

No image available

€37,729
€251
41%
432€0❌❌❌Y / N⭐️ 5 (2)
Lime weekendhouse with jacuzzi and free beakfast

No image available

€93,625
€512
49%
441€131✅✅❌Y / Y⭐️ 5 (17)
A Nyaraló/Your Chalet

No image available

€37,284
€138
72%
432€47❌❌❌Y / Y⭐️ 5 (71)
Botanica Deluxe Vendégház - Finnish Sauna

No image available

€120,247
€615
53%
412€78❌❌❌Y / Y⭐️ 4.2 (5)
Különálló Ház Sajkodon

No image available

€46,097
€171
73%
422€13❌❌✅Y / Y⭐️ 5 (18)
Country House at Balaton - An Island of Peace

No image available

€33,512
€194
47%
422€63❌❌❌Y / Y⭐️ 5 (102)
Beachfront Villa

No image available

€66,966
€183
95%
456€104❌❌❌Y / Y⭐️ 4.8 (5)
Family&Friends House

No image available

€31,488
€283
30%
433€26❌❌❌Y / N⭐️ 5 (7)
The Beach House

No image available

€77,245
€315
67%
447€0❌❌❌Y / Y⭐️ 4.7 (14)
Balatoni nyugalom

No image available

€11,274
€75
41%
414€0❌❌✅Y / N⭐️ 4.9 (19)
Pirk Vendégház Vászoly

No image available

€31,035
€197
43%
422€53❌❌✅Y / Y⭐️ 4.9 (11)
Albizia by Interhome

No image available

€23,736
€180
36%
421€0❌❌❌Y / N⭐️ 4.2 (11)
Modern rock house next to Balaton with jacuzzi

No image available

€65,985
€326
54%
424€53❌✅✅Y / Y⭐️ 4.8 (7)
Katica Apartment

No image available

€36,862
€137
73%
431€66❌❌❌Y / Y⭐️ 4.9 (23)
Apartment Endrődi directy on Balaton - 1st floor

No image available

€13,821
€77
49%
431€0❌❌❌N / N⭐️ 4.1 (10)
Tante Guesthouse - Kali basin

No image available

€28,536
€205
38%
412€52❌❌✅Y / Y⭐️ 5 (5)
Tihany-Gödrös Apartman 4-8fő

No image available

€11,433
€55
56%
422€21✅❌❌Y / Y⭐️ 4.8 (52)
Francia Ház

No image available

€44,354
€178
68%
411€0❌❌✅N / N⭐️ 0 (3)
Paloznak-Mandel house at North Balaton

No image available

€23,030
€136
45%
421€67✅❌❌Y / Y⭐️ 5 (49)
Alsóörs Pagony

No image available

€55,124
€284
53%
422€0❌✅❌Y / Y⭐️ 4.9 (10)
Koppi Ház Siófok

No image available

€58,756
€292
55%
421€0❌❌❌Y / Y⭐️ 4.8 (35)

Return Metrics

380.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€29,203€58,407€87,611€116,814€146,018€292,036€876,110
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€29,203€58,407€87,611€116,814€146,018€292,036€876,110

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

380.09%

Payback Period Days

96

Return on Investment

380.09%

property-location

Balatonföldvár Balatonföldvár, 8623

4 bed • 2 bath • 10 guests

€63,247

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €145/night at 59% occupancy ($31,345.38). Airbtics projects €262/night at 49% occupancy ($46,893).

Top 26% 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.

€46,152

Avg annual revenue

49%

Avg occupancy rate

€262

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

€45k

€80k

€120k

Sign up to see the data on 40 all comparables

€29,204

Profit

Revenue

€63,247

Operating Expenses

€16,043

Operating Income

€47,204

Net Effective Rent

€18,000

Profit (Cash Flow)

€29,204

€7,683

Cash Investment

Renos & Furnishing

€7,587

Setup Costs

€96

Total

€7,683

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

380.09%

Payback Period Days

96

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service