BNBCalc Short Term Rental Investment Analysis Lisi Jar, Marki, Poland

2 bed • 1 bath • 5 guests • €200,000

BNB

Calc

Annual Revenue

€40,239

Profit (Cash Flow)

€14,766

Cap Rate

12.7%

Annual Revenue

€40,239

AirDNA projects €73/night at 55% occupancy ($14,676). Airbtics projects €108/night at 64% occupancy ($25,274). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, €141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,416	€22,972	€41,393	€49,359
Occupancy	51%	63%	78%	84%
Nightly Rate	€80	€96	€141	€157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Szlachecka 2 \| Classic Apartment \| Parking	€15,792	€82	50%	2	2	1	€68	❌	❌	✅	Y / Y	⭐️ 5 (4)
Comfy, Familly friendly apartment. Balcony.Garage.	€20,634	€65	84%	2	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (47)
Great apartment close to the metro	€13,262	€58	62%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (82)
Chill Apartments Białołęka	€13,765	€96	39%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Apartament Panorama	€8,086	€82	27%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Warsaw Concierge Chrzanowskiego	€23,164	€72	83%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stalowa 39 \| Apartment near PGE \| Parking	€22,138	€93	62%	2	2	1	€63	❌	❌	❌	Y / N	⭐️ 4.7 (8)
34 m, Targówek,300 m metro M 2, road S 8	€16,855	€58	77%	2	2	2	€19	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Spielberg by mythings, parking incl.	€15,970	€91	46%	2	2	4	€73	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Jagiellońska 27 \| Beautiful Apartment \| Air condit	€25,997	€124	55%	2	2	1	€68	❌	❌	❌	Y / Y	⭐️ 4.1 (17)
Apartament Okrzei	€31,568	€157	54%	2	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (138)
Stadium Apart	€32,001	€174	49%	2	2	1	€66	✅	❌	❌	Y / Y	⭐️ 5 (17)
Ego Apartments Old Town River View Brzozowa 1/3	€31,167	€181	47%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
APARTAMENT NINA	€16,566	€64	69%	2	2	1	€13	❌	❌	❌	Y / Y	⭐️ 4.4 (157)
Old Town Eclectic Apartment for 6 people	€31,592	€110	76%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
PENTHOUSE 2 BR Apartament Old Town Market Square	€31,388	€138	62%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (158)
Lovely Apartment In The Heart of Warsaw	€30,532	€127	64%	2	2	1	€46	❌	❌	❌	Y / Y	⭐️ 4.3 (55)
Słomińskiego 5 \| Near Dworzec Gdański \| Parking	€29,650	€146	52%	2	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Apartament Nowiniarska	€25,455	€116	60%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Przestronny Apartament max 10 osób Kanonia 2	€48,011	€153	84%	2	2	1	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Fall in love with the beautiful history of	€62,027	€210	79%	2	2	1	€46	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Ice&Fire Apartment / New Town / Balcony	€20,827	€66	84%	2	2	1	€24	❌	❌	✅	Y / Y	⭐️ 4.9 (189)
Schillera 8 \| Elegant Family Apartment	€21,740	€90	63%	2	2	1	€63	❌	❌	❌	Y / N	⭐️ 4.7 (16)
Wola Sunset Apartment FREE Parking	€21,939	€75	76%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 4.3 (17)
New Town Square 17 \| Trendy Apartment \| Desk	€15,382	€86	47%	2	2	1	€63	❌	❌	❌	Y / N	⭐️ 4 (5)
Miła przestrzeń dla 11 osób w sercu Starego Miasta	€45,007	€166	73%	2	2	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (27)
Family Apt for 2-6 w/ 2 baths, Barbacan Walls View	€24,717	€93	70%	2	2	2	€53	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Warsaw Concierge Miodowa	€18,754	€61	81%	2	2	1	€37	❌	❌	❌	Y / Y	⭐️ 4.6 (38)
Charming 3R/3b in Old Town 18century, Bednarska st	€16,251	€88	50%	2	2	5	€52	❌	❌	❌	Y / Y	⭐️ 5 (98)
Fall in love with the beautiful history of Old	€44,402	€152	78%	2	2	1	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Discover Warsaw with your family and friends	€35,890	€117	83%	2	2	3	€54	❌	❌	❌	Y / Y	⭐️ 5 (111)
Charming Apt close to the Center	€18,533	€56	84%	2	2	1	€24	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Podwale 29 by Homeprime	€26,287	€91	77%	2	2	4	€61	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
Jagiellońska 27 cozy apartment	€15,659	€57	73%	2	2	3	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Kondratowicza 59 \| Family apartment \| Parking	€19,593	€118	44%	2	2	1	€63	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Rondo Wiatraczna Large Apartment \| Parking \| Desk	€12,339	€96	33%	2	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Fall in love with the beautiful history of Old	€46,761	€148	84%	2	2	1	€43	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Żolifornia	€29,804	€152	53%	2	2	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (11)
Central Port Warsaw Apartment	€42,099	€140	81%	2	2	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (1)
Apartament Rodzinny na Żoliborzu	€24,482	€106	63%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

29.2% 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)	€14,766	€29,532	€44,299	€59,065	€73,832	€147,664	€442,994
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,817	€5,750	€8,802	€11,978	€15,283	€33,945	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€63,584	€87,463	€111,646	€136,146	€160,971	€290,393	€928,447

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.2%

Cap Rate

12.71%

Return on Investment

46.63%

Lisi Jar Marki, Województwo mazowieckie, 05-260

2 bed • 1 bath • 5 guests

Purchase Price

159

Airbnb Investor Score

€14,766

Annual Profit

12.7%

Cap Rate

29.2%

Cash on Cash

€40,239

Annual Revenue

BNBCalc predicts this property will get $108 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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.

€26,152

Avg annual revenue

64%

Avg occupancy rate

€108

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

€25k

€45k

€65k

€14,766

Profit

Revenue

€40,239

Operating Expenses

€14,806

Operating Income

€25,433

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€14,766

€50,567

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€4,567

Closing Costs

€6,000

Total

€50,567

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.2%

Cap Rate

12.71%

Return on Investment

46.63%