BNBCalc Short Term Rental Investment Analysis Juršići, Juršići, Istarska županija, 52342

5 bed • 2.5 bath • 10 guests • €650,000

BNB

Calc

Annual Revenue

€119,399

Profit (Cash Flow)

€61,253

Cap Rate

14.8%

Annual Revenue

€119,399

AirDNA projects €281/night at 48% occupancy ($49,192). Airbtics projects €395/night at 62% occupancy ($89,483). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 74% occupancy rate, €442 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€36,195	€64,586	€120,434	€200,308
Occupancy	51%	62%	74%	84%
Nightly Rate	€193	€283	€442	€648

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa**** SANIVARO with heated pool	€56,367	€240	64%	4	4	7	€157	✅	❌	✅	Y / Y	⭐️ 0 (0)
Villa Greenlife	€72,705	€451	44%	6	6	1	€0	✅	✅	❌	Y / Y	⭐️ 3 (1)
Villa Sole Istria with private pool (Corona Free)	€69,618	€404	47%	4	2	3	€104	✅	✅	✅	Y / Y	⭐️ 5 (6)
Villa Pietro_Large&Children's Pool_salt water	€42,959	€175	63%	4	3	4	€105	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Paradis Villa Stone Queen with pool	€66,862	€217	84%	4	2	3	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Villa Harmony	€118,875	€401	81%	4	3	4	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Beautiful Villa Toscana Sole with pool, tennis cou	€53,491	€260	56%	4	2	1	€52	✅	❌	❌	Y / Y	⭐️ 0 (0)
4 bedroom stunning home in Skicini	€267,464	€1,179	62%	4	4	1	€0	✅	❌	✅	Y / N	⭐️ 0 (1)
Villa Martina by IstriaLux	€98,949	€429	63%	4	4	7	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Modern Villa Marinella With a Pool	€111,054	€584	52%	4	5	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Villa Paradis 24 in Istria for 10 persons	€32,803	€176	51%	4	2	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Villa Eriani ,villa sa grijanim bazenom i Jacuzzi	€164,778	€517	87%	5	5	7	€0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Your private stone villa in Istria, Croatia	€35,969	€234	42%	4	2	5	€0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Villa Paradis 6 - family villa with Pool	€45,492	€168	74%	4	2	4	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
Villa Boscari - relaxing villa in a quiet location	€39,522	€161	67%	4	3	6	€83	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Villa Olden, traditional stone house	€51,276	€216	65%	4	2	6	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (65)
Villa Sonne in Paradis	€48,357	€163	81%	4	2	3	€0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Amazing home in Cabrunici with jacuzzi	€268,473	€1,528	48%	4	4	1	€0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Villa EmMa	€126,373	€651	53%	5	5	7	€0	✅	❌	❌	Y / Y	⭐️ 4 (1)
Villa Paradis 13 with playground and tennis court	€46,906	€171	75%	4	2	5	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Villa Orlene in Paradis	€58,103	€191	83%	4	2	4	€0	✅	❌	✅	Y / Y	⭐️ 4 (3)
Pool Villa Dominique - Happy.Rentals	€35,274	€128	72%	4	3	1	€149	✅	❌	✅	Y / Y	⭐️ 5 (2)
Villa Mani with pool	€34,127	€190	49%	4	3	5	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
Villa My Koltrina 5*- SPA&Wellness	€81,928	€373	59%	4	7	2	€209	✅	✅	✅	Y / Y	⭐️ 5 (18)
Nice home in Cabrunici with WiFi	€255,184	€1,341	52%	4	2	1	€0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Histria 1 by Interhome	€60,001	€298	55%	4	4	1	€0	✅	❌	❌	Y / N	⭐️ 5 (1)
Ivanka by Interhome	€43,282	€141	84%	4	4	1	€0	✅	❌	❌	Y / N	⭐️ 5 (3)
Villa Harmony	€55,647	€253	60%	4	3	5	€0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Villa Amani	€51,937	€253	56%	4	2	4	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Villa Maja - villa in Istria for healthy vacation	€53,943	€320	46%	4	2	7	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Poolincluded - Stancija Cabrunici	€107,458	€408	72%	5	6	1	€0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Malerisch schöne Villa mit Pool für 10 Personen	€59,205	€371	43%	5	6	3	€158	✅	✅	✅	Y / Y	⭐️ 0 (0)
House Erika - Villa with Istrian charm	€125,284	€439	78%	4	4	7	€0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Villa Gracia Patricia	€61,979	€498	34%	4	5	1	€0	✅	❌	✅	Y / N	⭐️ 5 (1)
Villa Medici	€191,882	€535	98%	6	7	7	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Villa David - luxurious villa with a heated pool	€101,245	€407	68%	4	5	7	€0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Holiday Home Respira	€51,449	€247	57%	4	4	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Villa del Lago	€62,769	€268	64%	4	3	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Perfect for families: holiday home with pool for 8	€66,806	€194	94%	4	4	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

38.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€61,253	€122,506	€183,760	€245,013	€306,267	€612,534	€1,837,604
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€519,999	€519,999	€519,999	€519,999	€519,999	€519,999	€519,999
Down Payment	€130,000	€130,000	€130,000	€130,000	€130,000	€130,000	€130,000
Property Appreciation	€19,500	€39,585	€60,272	€81,580	€103,528	€223,545	€927,720
Total Return	€730,753	€812,091	€894,033	€976,594	€1,059,795	€1,486,080	€3,415,325

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.59%

Cap Rate

14.75%

Return on Investment

56.65%

Juršići Juršići, Istarska županija, 52342

5 bed • 2.5 bath • 10 guests

Purchase Price

202

Airbnb Investor Score

€61,253

Annual Profit

14.8%

Cap Rate

38.6%

Cash on Cash

€119,399

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €281/night at 48% occupancy.Projected nightly rate is €395/night at 62% occupancy.

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.

€85,817

Avg annual revenue

62%

Avg occupancy rate

€395

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

€30k

€110k

€185k

€270k

€61,253

Profit

Revenue

€119,399

Operating Expenses

€23,480

Operating Income

€95,919

Mortgage & Taxes

€34,666

Profit (Cash Flow)

€61,253

€158,694

Cash Investment

Down Payment

€130,000

Renos & Furnishing

€9,194

Closing Costs

€19,500

Total

€158,694

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.59%

Cap Rate

14.75%

Return on Investment

56.65%