Ludwika Idzikowskiego Kraków, Województwo małopolskie, 31-519
3 bed • 2 bath • 7 guests
Airbnb Investor Score
$20,926
Annual Profit
8.1%
Cap Rate
8.7%
Cash on Cash
$53,088
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $131/night at 72% occupancy ($34,449.81). Airbtics projects $124/night at 81% occupancy ($36,685).
Top 28% 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.
$36,850
Avg annual revenue
81%
Avg occupancy rate
$124
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$115k
Sign up to see the data on 40 all comparables
$33,218
Profit
Revenue
$53,088
Operating Expenses
$16,496
Operating Income
$36,593
Mortgage & Taxes
$3,375
Profit (Cash Flow)
$33,218
$366,376
Cash Investment
Down Payment
$360,000
Renos & Furnishing
$6,376
Total
$366,376
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.74%
Cap Rate
8.13%