BNBCalc Short Term Rental Investment Analysis Budapest, József körút, Hungary

1 bed • 1 bath • 2 guests • $60,000

BNB

Calc

Annual Revenue

$18,003

Profit (Cash Flow)

$4,917

Cap Rate

8.9%

Annual Revenue

$18,003

AirDNA projects $61/night at 75% occupancy ($16,709). Airbtics projects $51/night at 81% occupancy ($15,088). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 93% occupancy rate, $53 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,747	$15,814	$18,797	$24,123
Occupancy	76%	87%	93%	99%
Nightly Rate	$41	$48	$53	$64

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BP Sky Supreme private rooftop, AC, free parking	$23,585	$64	97%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Budget Apartment by Hi5- Micro Studio	$8,594	$28	80%	1	1	1	$33	❌	❌	❌	N / Y	⭐️ 4.5 (20)
József 36 - Spacious 1bdr Central Apartment1	$16,385	$50	86%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Gutenberg Apartment Budapest 'Palace district'	$16,407	$57	78%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (107)
Helka Apartman Budapest	$12,781	$36	97%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (159)
Free parking+sunny apartment+a/c+superb location	$12,135	$53	60%	1	1	2	$33	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Grace Pine Apartment 2	$20,138	$54	99%	1	2	2	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Enchanted Garden Corvin -central with free parking	$13,319	$41	83%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Krudy Bijou Budapest Studio	$17,623	$52	90%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Centre point apartment	$18,117	$50	99%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (189)
A quiet place in the heart of the city	$15,350	$48	86%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Rustic little apartment in cosy neighborhood	$8,582	$30	73%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.7 (84)
Silent Island - Beautiful flat in "Horánszky" str.	$6,350	$51	33%	1	1	2	$19	❌	❌	❌	Y / Y	⭐️ 5 (168)
Alice Central Apartment	$13,989	$49	78%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (25)
Green spot in historic downtown with AC	$10,516	$31	88%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (399)
Endre & Ildikó apartment	$16,778	$51	89%	1	1.5	1	$11	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cute & comfy studio I central location \| with AC.	$14,400	$41	92%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.9 (71)
Bacso 31 - Square View Studio2	$17,414	$48	95%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.8 (193)
MariaSuite Palace District FreePrivateParking	$10,789	$41	68%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (172)
Stylish 35sqm studio,mezzanine, 2DBLs, AC, parking	$21,184	$59	93%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (112)
BRAND NEW - BB514 with balcony!	$18,304	$48	99%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.9 (190)
Charming studio rooftop terrace/Jacuzzi 360 view	$17,869	$52	88%	1	1	2	$43	❌	✅	❌	Y / Y	⭐️ 4.7 (86)
Quiet downtown home AC apt	$14,964	$40	100%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (221)
centREsidence-lovely studio flat-cool neighborhood	$11,836	$42	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (467)
Tiny Cottage - Cozy, Brand new!	$14,621	$44	89%	1	1	2	$18	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Peaceful Oasis - AC, NEW!	$14,661	$43	92%	1	1	2	$14	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Simply Azure Apartment	$44,203	$133	89%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.2 (38)
MariaHome Palace District FreePrivateParking&AirCo	$13,250	$48	73%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (293)
Bacso 31 - Cosy Central Studio1	$12,100	$40	79%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Green Passion Studio in Palace District	$15,211	$42	97%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (84)
Historic Budapest	$8,349	$43	51%	1	1	2	$29	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Budapest Flamingo Central Home Stay	$18,216	$67	71%	1	1	3	$33	❌	❌	❌	Y / Y	⭐️ 5 (1)
Jolan Suite - spacious family apartment	$20,106	$68	79%	1	1	2	$23	❌	❌	❌	Y / Y	⭐️ 5 (207)
Peter Apartment with terrace	$51,170	$138	99%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Retro cosy apartment in the heart of Budapest	$7,868	$43	50%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
Iren's large apartment in the Pest Palace District	$17,031	$64	71%	1	2	4	$33	❌	❌	❌	Y / Y	⭐️ 5 (34)
Cozy apartment, separate bedroom & free parking	$9,066	$54	43%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 5 (104)
Central - Unique & Spacious Oasis	$10,722	$27	97%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.7 (44)
Sarah Apartment'Palace District'	$14,260	$49	77%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (23)
Small studio apartment on the Grand Boulevard	$9,539	$27	90%	1	1	3	$38	❌	❌	❌	N / Y	⭐️ 5 (144)

Return Metrics

7.56% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,916	$9,833	$14,749	$19,666	$24,582	$49,165	$147,496
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$1,800	$3,654	$5,563	$7,530	$9,556	$20,634	$85,635
Total Return	$66,716	$73,487	$80,313	$87,196	$94,139	$129,800	$293,132

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.56%

Cap Rate

8.94%

Return on Investment

10.33%

Budapest Budapest

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$4,916

Annual Profit

8.9%

Cap Rate

7.6%

Cash on Cash

$18,003

Annual Revenue

BNBCalc predicts this property will get $51 per night with 81% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

$15,944

Avg annual revenue

81%

Avg occupancy rate

$51

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

$20k

$35k

$50k

$4,917

Profit

Revenue

$18,003

Operating Expenses

$12,636

Operating Income

$5,367

Mortgage & Taxes

$450

Profit (Cash Flow)

$4,917

$63,188

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$3,188

Total

$63,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.56%

Cap Rate

8.94%

Return on Investment

10.33%