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 Ludwika Idzikowskiego, Kraków, Poland

3 bed • 2 bath • 7 guests • $450,000

BNB

Calc

Annual Revenue

$53,088

Profit (Cash Flow)

$33,218

Cap Rate

8.1%

Annual Revenue

$53,088

AirDNA projects $131/night at 72% occupancy ($34,449). Airbtics projects $124/night at 81% occupancy ($36,685). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 95% occupancy rate, $153 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,559$33,848$54,089$71,766
Occupancy68%85%95%99%
Nightly Rate$82$108$153$195

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
Shalom Corner *free parking*

No image available

$25,726
$71
99%
313$0❌❌❌Y / Y⭐️ 4.8 (32)
Spacious 4 room apartment Vermelo

No image available

$20,809
$107
51%
313$55❌❌❌Y / Y⭐️ 4.8 (6)
Margaret Apartment - Home Sweet Home

No image available

$21,433
$122
48%
311$0❌❌✅Y / Y⭐️ 4.5 (15)
*Opera Apartment* 4 rooms, free parking

No image available

$47,390
$150
86%
312$8❌❌❌Y / Y⭐️ 5 (76)
City of the Kings-Old Town Pastel Apartment

No image available

$26,925
$77
95%
311$38❌❌❌Y / Y⭐️ 4.9 (13)
3 bedroom Luxury Apartment in Cracow Old Town

No image available

$57,111
$188
83%
311$0❌❌✅N / Y⭐️ 4.5 (31)
Spacious apartment in the city center

No image available

$40,549
$132
83%
313$50❌❌✅Y / Y⭐️ 4.9 (109)
Antique Style Apartment M6

No image available

$48,758
$192
69%
311$18❌❌✅N / Y⭐️ 4.5 (7)
The best apartment in Cracow

No image available

$37,194
$103
98%
311$25❌❌❌Y / Y⭐️ 4.9 (453)
Old Town Apartament, Blich

No image available

$31,272
$164
52%
312$20❌❌❌Y / Y⭐️ 5 (79)
Modern apartment in Cracow Old Town | Parking

No image available

$44,854
$129
95%
313$0❌❌✅Y / Y⭐️ 4.9 (286)
Colourful | MAIN SQUARE | Family & Friends | 3 BD

No image available

$42,515
$121
96%
313$0❌❌✅Y / Y⭐️ 4.8 (606)
Elegant City Center Zyblikiewicza 14

No image available

$22,189
$71
85%
311$25❌❌❌Y / Y⭐️ 4.6 (213)
Magnificent 3 Bedroom Apartment, central location

No image available

$19,680
$84
58%
311$56❌❌❌Y / Y⭐️ 4.8 (12)
Central area 77 sqm Apartment with 3 bedrooms

No image available

$17,132
$72
58%
311$56❌❌❌Y / Y⭐️ 4.8 (48)
Marvellous stay in noble historical townhouse

No image available

$68,494
$230
80%
331$50❌❌✅Y / Y⭐️ 4.8 (95)
Comfortable 3 bedrooms center! Stay with superhost

No image available

$15,083
$40
97%
312$63❌❌✅Y / Y⭐️ 4.6 (324)
Aparment on the Boulvard

No image available

$30,919
$106
79%
311$15❌❌❌Y / Y⭐️ 4.9 (400)
LOFT MODERN DESIGN IN CRACOW

No image available

$19,541
$83
64%
331$33❌❌✅Y / Y⭐️ 4.8 (58)
Wake up in the sunny Upper-East-Side-like

No image available

$52,056
$179
78%
331$50❌❌✅Y / Y⭐️ 4.7 (105)
Stylowy apartament 100 m2 z klimatyzacją w centrum

No image available

$37,317
$185
55%
333$25❌❌❌Y / Y⭐️ 5 (83)
3 bedrooms at Florianska Street

No image available

$32,940
$120
75%
311$0❌❌✅Y / Y⭐️ 4.4 (102)
ツ St1 in ❤ of Kraków/ 24h check in/ Main Station

No image available

$30,920
$88
96%
312$0❌❌❌Y / Y⭐️ 4.5 (108)
☆ Old Town Apartment ☆ Main Station ☆ St3

No image available

$34,060
$94
99%
312$0❌❌❌Y / Y⭐️ 4.7 (127)
Cintra

No image available

$39,740
$122
89%
312$0❌❌❌Y / Y⭐️ 4.8 (6)
amazing location ❤ comfortable ❤ brand new

No image available

$38,074
$110
94%
313$38❌❌❌Y / Y⭐️ 4.8 (182)
Big Cosy RETRO Apt 15min OldTown&Kazimierz/Parking

No image available

$14,290
$43
85%
311$45❌❌❌Y / Y⭐️ 4.8 (239)
The Spiski Palace - Penthouse

No image available

$30,544
$124
67%
311$15❌❌✅Y / Y⭐️ 4.5 (49)
Antique Style Apartment M8

No image available

$43,250
$226
52%
311$18❌❌✅N / N⭐️ 4.7 (8)
CH7 - Jewish Quarter/Old Town ☆ 3 bedroom

No image available

$27,948
$83
92%
311$0❌❌❌Y / Y⭐️ 4.3 (7)
SZ9 ❁ 3 bedrooms ❁ Market Square ❁ Szewska

No image available

$111,963
$309
99%
311$0❌❌❌N / Y⭐️ 4.8 (223)
Star14 ☆ Kazimierz/Centrum ☆

No image available

$28,914
$79
100%
311$0❌❌❌N / Y⭐️ 4.5 (91)
☆ Old City ☆ right in ❤ of Kraków ☆ St2

No image available

$22,956
$64
98%
312$0❌❌❌Y / Y⭐️ 4.5 (98)
☺ M5 ☺ 3 bedrooms ☺ Walking distance ☺

No image available

$68,482
$189
99%
312$0❌❌❌Y / Y⭐️ 4.7 (129)
CH4 - Jewish Quarter/Old Town ☆ 3 sypialnie

No image available

$103,476
$304
93%
311$0❌❌❌Y / Y⭐️ 4.7 (19)
Large Apartment next to Main Station - 85 m2

No image available

$19,886
$58
89%
311$50❌❌❌Y / Y⭐️ 4.5 (44)
Fancy ♛ Fabulous | City Center | OLD TOWN

No image available

$34,009
$101
92%
313$0❌❌✅Y / Y⭐️ 4.9 (351)
Old Town Apt - Sołtyka Street (S4)

No image available

$16,265
$53
83%
311$30❌❌❌Y / Y⭐️ 4.8 (37)
Luxury Apartment with Aircondition&Sauna!

No image available

$15,826
$85
50%
311$31❌❌✅Y / Y⭐️ 4.9 (89)
Cracow City Premium Apartment

No image available

$33,511
$109
84%
313$0❌❌❌Y / Y⭐️ 5 (12)

Return Metrics

8.74% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$33,217$66,435$99,652$132,870$166,087$332,175$996,525
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$89,999$89,999$89,999$89,999$89,999$89,999$89,999
Down Payment$360,000$360,000$360,000$360,000$360,000$360,000$360,000
Property Appreciation$13,500$27,405$41,727$56,478$71,673$154,762$642,268
Total Return$496,717$543,840$591,379$639,349$687,760$936,937$2,088,793

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.74%

Cap Rate

8.13%

Return on Investment

13.44%

property-location

Ludwika Idzikowskiego Kraków, Województwo małopolskie, 31-519

3 bed • 2 bath • 7 guests

74

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$33,218

$90,000

$6,376

$13,500

$0

Total Gain

$51,086