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 Karmelicka 1, Poznań, Poland

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$26,929

Profit (Cash Flow)

$2,535

Cash on Cash Return

52.9%

Annual Revenue

$26,929

AirDNA projects $91/night at 60% occupancy ($19,942). Airbtics projects $96/night at 61% occupancy ($21,388). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $101 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,727$18,717$28,236$48,101
Occupancy53%61%73%84%
Nightly Rate$69$81$101$152

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
Półwiejska Apartment 50m2 Two rooms with bathroms

No image available

$22,404
$74
81%
222$25❌❌❌N / Y⭐️ 5 (13)
Family Center Spot

No image available

$25,301
$70
93%
221$33❌❌✅Y / Y⭐️ 4.9 (15)
#PartyHouse Poznan

No image available

$31,293
$225
38%
221$0❌❌❌N / Y⭐️ 4.5 (18)
Townhall Superior

No image available

$32,314
$109
81%
222$0❌❌❌N / Y⭐️ 4.9 (148)
Apartament Homely Place Penthouse - Centrum

No image available

$25,466
$98
71%
221$0❌❌✅Y / Y⭐️ 4.7 (71)
Wilda Cinema Spot

No image available

$21,595
$64
87%
221$33❌❌✅Y / Y⭐️ 4.5 (14)
Apartament Poznań Extra Zone 2

No image available

$13,681
$42
89%
211$0❌❌✅Y / Y⭐️ 4.5 (26)
M&M Centrum Apartments Ap23

No image available

$13,062
$51
69%
211$13❌❌❌Y / Y⭐️ 4.8 (15)
Provenir Home Kwiatowa 5/13A

No image available

$16,306
$81
55%
211$0❌❌❌Y / Y⭐️ 4.7 (16)
Provenir Home Kwiatowa 5/21A

No image available

$14,640
$80
50%
211$0❌❌❌Y / Y⭐️ 4.8 (55)
JK Apartment in the heart of Poznań city

No image available

$31,501
$151
57%
212$0❌❌❌Y / Y⭐️ 5 (143)
Provenir Home Kwiatowa 5/15A

No image available

$15,120
$81
51%
211$0❌❌❌Y / Y⭐️ 5 (25)
Provenir Home Kwiatowa 5/14A

No image available

$13,974
$83
46%
211$0❌❌❌N / Y⭐️ 4.8 (39)
Provenir Home Kwiatowa 5/18

No image available

$13,762
$80
47%
211$0❌❌❌Y / Y⭐️ 4.9 (21)
Provenir Home Kwiatowa 5/205

No image available

$16,807
$82
56%
211$0❌❌❌Y / Y⭐️ 4.9 (19)
Chopin Park Apartments 12A/6 - City Center

No image available

$24,734
$218
31%
221$0❌❌✅Y / Y⭐️ 4.8 (63)
Blue Apartment Browar Central

No image available

$31,741
$99
84%
221$33❌❌❌Y / Y⭐️ 4.7 (111)
Różana 19 | Poznań Apartment | Parking | Near MTP

No image available

$17,791
$68
66%
211$65❌❌❌Y / Y⭐️ 4.2 (6)
Panorama Loft 12 Superior

No image available

$21,770
$98
59%
211$38❌❌✅Y / Y⭐️ 4.6 (64)
Duży, cichy apartament na Starówce z ogródkiem

No image available

$10,829
$54
54%
212$13❌❌❌Y / Y⭐️ 4.9 (86)
Two-Bedroom Family Apartment ★ Poznań Old Town

No image available

$14,700
$74
49%
211$57❌❌❌Y / Y⭐️ 4.6 (37)
2 bedroom flat in city center

No image available

$25,500
$77
88%
211$20❌❌✅Y / Y⭐️ 4.8 (60)
Cinema "Wilda" Apartment, parking/terrace/downtown

No image available

$18,841
$66
78%
211$0❌❌❌Y / Y⭐️ 4.9 (257)
cosy & comfy - OLD TOWN (stare miasto)

No image available

$15,878
$65
64%
211$40❌❌✅Y / Y⭐️ 4.9 (93)
Apartament Venice

No image available

$13,916
$53
70%
2290$18❌❌❌Y / N⭐️ 4.9 (17)
6 osobowy apartament w Centrum z widokiem na Park

No image available

$27,538
$132
57%
211$0❌❌❌Y / Y⭐️ 4.9 (141)
👨‍👩‍👧‍👦 FAMiLY Apartments | apartamenty Poznań

No image available

$31,303
$136
62%
227$50❌❌❌Y / Y⭐️ 5 (4)
Bóżnicza 2 | 2-bedroom Apartment | Parking

No image available

$19,376
$74
66%
211$68❌❌❌Y / Y⭐️ 4.3 (35)
Apartament Towarowa II - Centrum

No image available

$23,157
$111
57%
211$0❌❌❌Y / Y⭐️ 4.8 (59)
Choya Apartments Wonder with garage and City View!

No image available

$32,061
$120
73%
212$0❌❌✅Y / Y⭐️ 4.8 (97)
Urban Penthouse FREE Parking

No image available

$28,129
$250
30%
222$75❌❌❌Y / Y⭐️ 5 (2)
Mostowa 23 | Elegant Apartment | Parking

No image available

$18,664
$77
61%
211$65❌❌❌Y / Y⭐️ 4.5 (18)
Apartament WILDA

No image available

$16,371
$71
63%
212$0❌❌✅Y / Y⭐️ 4.9 (33)
Towarowa 41| Bright Apartment | Remote Work

No image available

$19,709
$84
60%
211$65❌❌❌Y / Y⭐️ 4.8 (37)
Charming City Center apartment (60 sqm)

No image available

$24,643
$83
81%
213$14❌❌❌Y / Y⭐️ 5 (171)
Provenir Home Kwiatowa 5/17A

No image available

$17,195
$81
58%
211$0❌❌❌N / Y⭐️ 4 (3)
Apartament z tarasem na dachu!

No image available

$25,870
$93
74%
212$25❌❌✅Y / Y⭐️ 4.2 (4)
Modern Two-Bedroom Apartment with A/C

No image available

$18,215
$67
71%
211$57❌❌❌Y / Y⭐️ 4.5 (15)

Return Metrics

52.94% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,535$5,070$7,605$10,140$12,676$25,352$76,056
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$2,535$5,070$7,605$10,140$12,676$25,352$76,056

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

52.94%

Payback Period Days

689

Return on Investment

52.94%

property-location

1 Karmelicka 1 Poznań, Województwo wielkopolskie, 61-876

2 bed • 1 bath • 4 guests

$26,929

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $91/night at 60% occupancy.Projected nightly rate is $96/night at 61% occupancy.

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.

$20,624

Avg annual revenue

61%

Avg occupancy rate

$96

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

Sign up to see the data on 40 all comparables

$2,535

Profit

Revenue

$26,929

Operating Expenses

$12,394

Operating Income

$14,535

Net Effective Rent

$12,000

Profit (Cash Flow)

$2,535

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

52.94%

Payback Period Days

689

🤩

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