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 Ljubljana, Ljubljana, Ljubljana,

3 bed • 1 bath • 4 guests • €440,000

BNB

Calc

Annual Revenue

€23,995

Profit (Cash Flow)

-€15,998

Cap Rate

1.9%

Annual Revenue

€23,995

AirDNA projects €97/night at 68% occupancy ($23,994). Airbtics projects €219/night at 72% occupancy ($57,460). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 68% occupancy rate, €97 rate per night.

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

Percentiles25%50%75%90%
Revenue€22,600€43,878€84,253€135,821
Occupancy58%78%87%97%
Nightly Rate€106€153€262€379

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
Apartments Park Šiška Ljubljana - Apartment 1

No image available

€33,459
€203
45%
321€0❌❌✅Y / Y⭐️ 4.9 (11)
Castle view Palace Residence

No image available

€87,094
€254
91%
321€63❌✅✅Y / Y⭐️ 4.7 (36)
AB Ljubljana - The Princess Castle Triplex

No image available

€47,512
€228
56%
341€98❌✅✅Y / Y⭐️ 4.8 (11)
Spacious Central apartment, Terrace, Free parking

No image available

€112,445
€311
98%
322€43❌❌❌Y / Y⭐️ 5 (657)
Bright & Spacious Loft In The Heart Of Old Town

No image available

€88,082
€301
79%
321€67❌❌❌Y / Y⭐️ 4.9 (150)
The Riverside Home XL (2 apt. next to each other)

No image available

€71,042
€289
67%
331€88❌❌❌Y / Y⭐️ 5 (53)
Old town 3 Bedroom Presidential Loft

No image available

€28,255
€107
70%
322€68❌❌❌Y / Y⭐️ 4.2 (98)
Vila Lillie, Ljubljana, Green city center

No image available

€23,232
€148
41%
322€49❌❌❌Y / Y⭐️ 5 (98)
Romeo OLD TOWN center app 2 BR/2 BA

No image available

€36,739
€112
88%
321€43❌❌❌Y / Y⭐️ 5 (254)
Prostorno in svetlo stanovanje

No image available

€66,047
€230
78%
312€24❌✅❌Y / Y⭐️ 5 (29)
The Sophisticated Serenity

No image available

€43,997
€286
42%
322€0❌❌❌Y / Y⭐️ 5 (19)
Apartment Malina | private parking

No image available

€31,625
€99
87%
311€0❌❌❌Y / Y⭐️ 4.9 (70)
Luxurious apartment in the city, free parking

No image available

€31,246
€98
87%
322€43❌❌✅Y / Y⭐️ 4.9 (93)
MMMApp AIRCond&COSY 2xFreepark 10mincenter TaxIncl

No image available

€23,413
€107
56%
311€75❌❌❌Y / Y⭐️ 4.9 (166)
Spacious &Stylish Castle View Loft Old City Centre

No image available

€90,904
€338
72%
311€68❌❌✅Y / Y⭐️ 5 (70)
3-Bedroom Maxi Duplex Apartment

No image available

€47,307
€173
74%
322€59❌❌✅Y / Y⭐️ 4.6 (86)
Mondo Diverso

No image available

€126,559
€887
39%
322€0❌❌❌Y / Y⭐️ 5 (5)
Neoclassical Luxury Apartment

No image available

€90,960
€650
38%
312€59❌❌❌Y / Y⭐️ 5 (3)
Fine Three-Bedroom Gregorciceva Apartment

No image available

€22,918
€132
47%
322€98❌❌✅Y / Y⭐️ 5 (14)
Luxury home in city centre with free parking

No image available

€51,011
€154
89%
324€69❌❌❌Y / Y⭐️ 5 (5)
Tivoli Penthouse, free Garage

No image available

€108,688
€378
78%
325€49❌❌✅Y / Y⭐️ 5 (13)
Cozy and Sunny private house

No image available

€26,066
€105
68%
332€0❌❌✅Y / Y⭐️ 4.7 (29)
Three Modern & Spacious Apartments In City Centre

No image available

€75,831
€204
100%
331€126❌❌✅Y / Y⭐️ 0 (0)
Central|Fantastic Value|Great for Groups

No image available

€116,244
€685
46%
321€58❌❌❌Y / Y⭐️ 0 (0)
HAPPY & COSY place, Via Trieste

No image available

€34,605
€94
100%
321€39❌❌❌Y / Y⭐️ 4.5 (76)
Sunny Prule Apartment

No image available

€32,711
€130
67%
312€39❌❌❌Y / Y⭐️ 5 (24)
Appartamento con 3 stance, leto matrimoniale.

No image available

€19,233
€68
76%
313€49❌❌✅Y / Y⭐️ 4.8 (73)
Dreamy nature apartment near city-FREE parking

No image available

€71,909
€246
80%
322€0❌❌✅Y / N⭐️ 5 (11)
Mama's & Papa's with private free parking

No image available

€31,002
€144
59%
322€0❌❌✅Y / Y⭐️ 5 (6)
DOMAS RD

No image available

€16,046
€98
44%
312€29❌❌❌Y / Y⭐️ 4.8 (21)
Ljubljana

No image available

€15,418
€51
78%
313€49❌❌✅Y / Y⭐️ 4.7 (74)
Apartment in Ljubljana

No image available

€30,247
€102
81%
324€0❌✅✅Y / Y⭐️ 5 (11)
Family Comfy Zone ★FREE Wifi & parking ★grill

No image available

€49,347
€147
89%
324€59❌❌❌Y / Y⭐️ 4.9 (13)
MartaStudio lovely 3-bedroom apartment

No image available

€111,998
€387
79%
332€0❌❌❌Y / N⭐️ 4 (1)
A precious apartment in Ljubljana

No image available

€48,326
€151
87%
312€43❌❌❌Y / Y⭐️ 4.8 (109)
Aesthetic spacious house, center Ljubljana

No image available

€35,359
€97
100%
325€49❌❌❌Y / Y⭐️ 4.8 (7)
Argo Residence

No image available

€70,196
€198
97%
331€0❌❌❌Y / Y⭐️ 0 (4)
City Chic Trnovo Hideaway with balcony, SuperHost

No image available

€56,708
€176
88%
311€0❌❌❌Y / Y⭐️ 4.8 (49)
Reyna's apartment

No image available

€13,905
€47
80%
311€39❌❌✅Y / Y⭐️ 4.5 (81)
MaGNoLIA - family terrace apartment

No image available

€34,022
€131
71%
311€0❌❌✅N / N⭐️ 5 (7)

Return Metrics

-14.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€15,998-€31,996-€47,994-€63,993-€79,991-€159,982-€479,948
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€351,999€351,999€351,999€351,999€351,999€351,999€351,999
Down Payment€88,000€88,000€88,000€88,000€88,000€88,000€88,000
Property Appreciation€13,200€26,796€40,799€55,223€70,080€151,323€627,995
Total Return€437,201€434,799€432,804€431,230€430,089€431,340€588,046

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-14.72%

Cap Rate

1.93%

Return on Investment

3.12%

property-location

Ljubljana Ljubljana, Ljubljana

3 bed • 1 bath • 4 guests

€23,995

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects €97/night at 68% occupancy ($23,994.7). Airbtics projects €219/night at 72% occupancy ($57,460).

Top 66% of comparables

Top 88% 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.

€53,792

Avg annual revenue

72%

Avg occupancy rate

€218

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

€15k

€50k

€85k

€130k

Sign up to see the data on 40 all comparables

-€15,998

Profit

Revenue

€23,995

Operating Expenses

€15,471

Operating Income

€8,524

Mortgage & Taxes

€24,522

Profit (Cash Flow)

-€15,998

€108,649

Cash Investment

Down Payment

€88,000

Renos & Furnishing

€7,449

Closing Costs

€13,200

Total

€108,649

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.72%

Cap Rate

1.93%

Profit (Cummulative)

-€15,998

€352,000

€7,449

€13,200

€0

Total Gain

€3,401

🤩

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