BNBCalc Short Term Rental Rental Arbitrage Analysis Jana Henryka Dąbrowskiego, Szczecin, Województwo zachodniopomorskie, 70-100

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,979

Profit (Cash Flow)

$2,850

Cash on Cash Return

59.5%

Annual Revenue

$29,979

AirDNA projects $102/night at 40% occupancy ($14,901). Airbtics projects $94/night at 55% occupancy ($18,883). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,649	$15,567	$30,536	$44,412
Occupancy	42%	52%	72%	84%
Nightly Rate	$61	$80	$114	$142

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nova3 Lux Apartment	$24,409	$117	57%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Apartament w centrum	$16,236	$50	84%	2	2	1	$18	❌	❌	❌	Y / Y	⭐️ 5 (138)
Kurkowa Apartments: apartament Executive	$33,240	$239	38%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
TS City Apartment	$18,086	$66	72%	2	2	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (69)
Kamienica City Apartment	$9,862	$61	43%	2	2	2	$20	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Bosman Place Śródmieście Szczecin	$28,109	$128	60%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Bright and Spacious Apartment	$23,415	$87	73%	2	2	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (12)
ApartamentT.LOVE NOVA 2 Narutowicza Szczecin	$12,199	$101	33%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
SG Apartment Grunwaldzki 1	$20,679	$62	90%	2	2	1	$19	❌	❌	✅	N / Y	⭐️ 4.5 (76)
Szczecin Old Town Apartments - 2 rooms - Luxurious	$19,331	$62	83%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (266)
Apartament Hygge Monte Cassino 4	$16,104	$100	44%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (66)
Flat 10 Apartment in Old Town, 2 Bedrooms, Parking	$17,590	$89	54%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
16th Century Apartment	$9,967	$41	63%	2	1	1	$19	❌	❌	✅	Y / Y	⭐️ 4.9 (334)
Old Town - Deluxe 2 bedrooms Apartment	$12,133	$65	51%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
MARGI Brandy Apartment	$18,295	$70	71%	2	1	1	$5	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Szczecin Old Town Apartments Riverside Lux Studio	$12,088	$43	75%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.9 (337)
Szczecin Old Town Apartments - 2 Bedrooms - Deluxe	$17,776	$53	90%	2	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (124)
Apartment with Old Town View	$20,144	$64	86%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Apartament 300 Apartamenty No.1 Centrum	$19,413	$136	39%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Toka City Centrum	$17,208	$88	50%	2	1	3	$45	❌	❌	✅	Y / N	⭐️ 3 (1)
Old Town Apartments LD • Grand View	$24,796	$77	87%	2	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (57)
Old Town - Premier Apartment	$20,354	$83	67%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Old Town - Penthouse Apartment wit terrace	$19,727	$70	77%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Family apartment - Old Town	$16,890	$65	71%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (19)
Charmante Altbauwohnung im Zentrum von Stettin	$18,359	$114	44%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
GM Apartament Szczecin Śródmieście	$12,949	$58	61%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Miejsce w sercu Szczecina z parking	$10,115	$53	50%	2	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (224)
Luksusowy Apartament przy dworcu	$22,531	$114	54%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
OdraDream 3 Houseboat Szczecin	$20,161	$122	44%	2	1	2	$13	❌	❌	✅	Y / N	⭐️ 4.8 (63)
Hanza Tower Apartament Premium Plus	$30,425	$163	51%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
EXKLUS. Apartment PURPLE-SZCZECIN	$13,190	$106	34%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (98)
Apartament w kamienicy Centrum miasta	$7,812	$40	49%	2	1	1	$48	❌	❌	✅	Y / N	⭐️ 5 (21)
Stunning remodeled condo along Odra River!	$20,231	$74	73%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (9)
Miejsce w sercu Szczecina	$8,929	$52	45%	2	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (33)

Return Metrics

59.51% 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)	$2,849	$5,699	$8,548	$11,398	$14,247	$28,495	$85,485
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	$2,849	$5,699	$8,548	$11,398	$14,247	$28,495	$85,485

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.51%

Payback Period Days

613

Return on Investment

59.51%

Jana Henryka Dąbrowskiego Szczecin, Województwo zachodniopomorskie, 70-100

2 bed • 1 bath • 4 guests

Monthly Rent

$29,979

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $102/night at 40% occupancy ($14,901.95). Airbtics projects $114/night at 55% occupancy ($18,883).

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.

$17,166

Avg annual revenue

55%

Avg occupancy rate

$94

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

$15k

$25k

$35k

$2,850

Profit

Revenue

$29,979

Operating Expenses

$12,730

Operating Income

$17,250

Net Effective Rent

$14,400

Profit (Cash Flow)

$2,850

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

59.51%

Payback Period Days

613