BNBCalc Short Term Rental Investment Analysis Haštalská, 110 00 Praha 1-Staré Město, Česko

2 bed • 1 bath • 2 guests • $589,104

BNB

Calc

Annual Revenue

$35,374

Profit (Cash Flow)

-$22,044

Cap Rate

3.0%

Annual Revenue

$35,374

AirDNA projects $149/night at 65% occupancy ($35,373).

BNB Calc projects a 65% occupancy rate, $149 rate per night.

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

Return Metrics

-15.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$22,043	-$44,087	-$66,131	-$88,175	-$110,219	-$220,438	-$661,314
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$471,283	$471,283	$471,283	$471,283	$471,283	$471,283	$471,283
Down Payment	$117,820	$117,820	$117,820	$117,820	$117,820	$117,820	$117,820
Property Appreciation	$17,673	$35,876	$54,625	$73,937	$93,828	$202,602	$840,806
Total Return	$584,733	$580,892	$577,598	$574,866	$572,713	$571,268	$768,595

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.55%

Cap Rate

Return on Investment

0.99%

Haštalská Hlavní město Praha, 110 00

2 bed • 1 bath • 2 guests

Purchase Price

$35,374

Annual Revenue

Projected nightly rate is $149/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$22,044

Profit

Revenue

$35,374

Operating Expenses

$17,679

Operating Income

$17,695

Mortgage & Taxes

$39,739

Profit (Cash Flow)

-$22,044

$141,744

Cash Investment

Down Payment

$117,821

Renos & Furnishing

$6,250

Closing Costs

$17,673

Total

$141,744

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.55%

Cap Rate

Return on Investment

0.99%