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 Investment Analysis Knyaz Alexander Dondukov Blvd, Sofia, Sofia City Province,

2 bed • 1 bath • 5 guests • $300,000

BNB

Calc

Annual Revenue

$29,913

Profit (Cash Flow)

-$33

Cap Rate

5.3%

Annual Revenue

$29,913

AirDNA projects $74/night at 63% occupancy ($17,027). Airbtics projects $88/night at 70% occupancy ($22,499). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, $105 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,524$20,376$30,914$50,495
Occupancy56%69%78%95%
Nightly Rate$64$78$105$142

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
Sunny Spacious Apartment 2 BEDs 2 BATH and Hot Tub

No image available

$18,599
$72
69%
222$32❌✅✅Y / Y⭐️ 4.9 (64)
Eleganto - 2BD Central, Stylish Flat

No image available

$19,589
$73
69%
222$46❌❌❌Y / Y⭐️ 4.8 (39)
Spacious, central place/300m to Nevsky Cathedral

No image available

$19,193
$57
92%
223$0❌❌✅Y / Y⭐️ 4.9 (239)
Fancy Big apartment in the heart of Sofia

No image available

$19,123
$58
88%
222$27❌❌✅Y / Y⭐️ 5 (60)
Central,Quiet,Beautiful,120m² Classic apartment.

No image available

$18,600
$64
77%
221$43❌❌❌Y / Y⭐️ 4.8 (216)
Le coin bleu-Top center 2BDR next to Opera house.

No image available

$18,536
$86
56%
221$36❌❌❌Y / Y⭐️ 4.8 (18)
Old City Center 2BR Suite for up to 6 guests

No image available

$27,048
$73
98%
221$32❌❌❌Y / Y⭐️ 4.5 (16)
Wonderful maisonette with exceptional location

No image available

$18,604
$71
68%
222$28❌✅❌Y / Y⭐️ 5 (29)
2BDR+2BTHR in city heart-The North Tower Apartment

No image available

$27,957
$78
97%
221$11❌❌❌Y / Y⭐️ 5 (40)
Duplex Condo | Prime Location | 2BTH | 2 Studios

No image available

$29,271
$77
100%
222$66❌❌❌Y / Y⭐️ 5 (2)
Didi's Central Modern Apartments 2BDRM

No image available

$16,324
$78
56%
222$28❌❌❌Y / Y⭐️ 5 (18)
Apt for groups FREE 2 cars parking - Top center

No image available

$37,237
$105
92%
221$41❌❌❌Y / Y⭐️ 5 (8)
Central cozy & quiet 2BDR Free parking Fast Wi-Fi

No image available

$14,845
$75
50%
221$27❌✅❌Y / Y⭐️ 5 (3)
Industrial apartment in the Center with Parking

No image available

$22,705
$71
86%
224$27❌❌❌Y / Y⭐️ 5 (172)
MOCCA & CACAO Studios - Crystal Garden, CENTRAL

No image available

$20,764
$53
99%
222$67❌❌❌Y / Y⭐️ 4.3 (3)
TOP CENTER Vintage Sofia Condo Free parking

No image available

$29,678
$148
54%
222$55❌❌❌Y / Y⭐️ 4.3 (6)
☆ Premium Apartments ☆ Top-Notch Place 2BR/2BTH ☆

No image available

$35,512
$167
57%
222$32❌❌❌Y / Y⭐️ 4.9 (65)
✭Serdica Trendy & Designer's Flat ✭

No image available

$8,797
$47
48%
222$27❌❌❌Y / Y⭐️ 4.3 (68)
ATRIUM Earth, luxury garden suite [city center]

No image available

$30,898
$201
42%
221$0❌❌❌Y / Y⭐️ 0 (0)
*La Luna* High-end 2BD Flat in the TOP centre

No image available

$19,702
$65
77%
222$46❌❌❌Y / Y⭐️ 4.8 (5)
City centre stylish apart with private backyard

No image available

$14,845
$52
78%
222$0❌❌❌Y / N⭐️ 5 (3)
Lion's Bridge boutique 2BDRM apt, top center gem

No image available

$13,576
$50
72%
222$36❌❌❌Y / Y⭐️ 5 (209)
Central Serenity Retreat: Luxury & Spacious Living

No image available

$29,501
$110
73%
222$22❌❌❌Y / Y⭐️ 5 (81)
2 in 1 Stunning Luxury place for up to 5 people

No image available

$24,252
$106
60%
222$27❌❌❌Y / Y⭐️ 5 (3)
The Best Place in the heart of Sofia City center

No image available

$14,845
$78
52%
223$0❌❌❌Y / Y⭐️ 5 (9)
Doctors Garden - Premium Central 2BD Flat in Sofia

No image available

$50,167
$183
73%
222$46❌❌❌Y / Y⭐️ 4.8 (13)
Classy Central Apt+Free Parking

No image available

$20,600
$79
69%
221$27❌❌❌Y / Y⭐️ 4.9 (93)
Top Center 2BD Luxurious Flat with Shared Terrace

No image available

$37,335
$142
70%
222$46❌❌❌Y / Y⭐️ 5 (23)
Park View 2 bedroom apartment / central location

No image available

$21,026
$60
95%
221$5❌❌❌Y / Y⭐️ 4.9 (92)
⭐⭐⭐⭐⭐ High-end Designer 2BR Aprt + Lift&Balconies

No image available

$26,083
$94
74%
222$41❌❌❌Y / Y⭐️ 4.8 (150)
Cozy Heaven at Vitosha Blvd - Sofia - 2BDR

No image available

$18,937
$85
59%
222$41❌❌❌Y / Y⭐️ 4.8 (32)
CityCenter Magnific Gem - 2 BDR & 2 Baths

No image available

$29,548
$129
61%
222$36❌❌❌Y / Y⭐️ 5 (34)
Modern yet Rustic Style City Centre Apt | 2BR/2BTH

No image available

$21,014
$96
57%
202$42❌❌❌Y / Y⭐️ 4.8 (21)
SOFapart Charming 2 BDR suite | 2 BTH

No image available

$30,548
$108
76%
222$42❌❌❌Y / Y⭐️ 5 (38)
Tsar Simeon, 2 bedroom, living room and fireplace

No image available

$11,112
$92
33%
222$0❌❌❌Y / N⭐️ 5 (4)
Host2U Sofia 2BD Next to Vitoshka str.

No image available

$23,289
$108
56%
222$39❌❌❌Y / Y⭐️ 5 (6)
2 BDR & 2 BTHR Funky Apartment / Supreme Location

No image available

$11,039
$58
52%
222$0❌❌❌Y / Y⭐️ 4.8 (95)
Bright 2-BD Top Central Apt

No image available

$23,650
$90
69%
223$46❌❌❌Y / Y⭐️ 4.5 (6)
Sofia center best view

No image available

$28,905
$95
80%
222$53❌❌❌Y / Y⭐️ 4.8 (17)
Modern and Old Base

No image available

$5,916
$23
67%
212$11❌❌❌N / Y⭐️ 4.8 (63)

Return Metrics

-0.04% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$32-$65-$97-$130-$162-$325-$976
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$239,999$239,999$239,999$239,999$239,999$239,999$239,999
Down Payment$60,000$60,000$60,000$60,000$60,000$60,000$60,000
Property Appreciation$9,000$18,270$27,818$37,652$47,782$103,174$428,178
Total Return$308,967$318,204$327,720$337,522$347,619$402,849$727,201

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.04%

Cap Rate

5.32%

Return on Investment

17.9%

property-location

Knyaz Alexander Dondukov Blvd Sofia, Sofia City Province

2 bed • 1 bath • 5 guests

14

Airbnb Investor Score

-$32

Annual Profit

5.3%

Cap Rate

-0.0%

Cash on Cash

$29,913

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $74/night at 63% occupancy.Projected nightly rate is $88/night at 70% 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.

$22,729

Avg annual revenue

70%

Avg occupancy rate

$88

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

Sign up to see the data on 40 all comparables

-$33

Profit

Revenue

$29,913

Operating Expenses

$13,946

Operating Income

$15,967

Mortgage & Taxes

$16,000

Profit (Cash Flow)

-$33

$73,688

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$4,688

Closing Costs

$9,000

Total

$73,688

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.04%

Cap Rate

5.32%

Profit (Cummulative)

-$33

$240,000

$4,688

$9,000

$0

Total Gain

$13,194

🤩

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