BNBCalc Short Term Rental Rental Arbitrage Analysis Ludwika Nabielaka, Warsaw, Poland

3 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$45,593

Profit (Cash Flow)

$19,146

Cash on Cash Return

304.5%

Annual Revenue

$45,593

AirDNA projects $108/night at 59% occupancy ($23,273). Airbtics projects $131/night at 63% occupancy ($30,143). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,765	$25,272	$46,641	$71,435
Occupancy	51%	67%	73%	83%
Nightly Rate	$81	$100	$171	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Royal Retreat \| Luxury Apartment Lazienki Park	$36,435	$192	50%	3	2	3	$91	❌	✅	❌	Y / Y	⭐️ 4.8 (20)
K22 Apartments Pole Mokotowskie	$28,292	$97	78%	3	2	1	$15	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Blue House in City Center	$44,436	$171	71%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (166)
Apartment Pulawska 105	$14,078	$58	63%	3	2	1	$20	✅	❌	✅	Y / Y	⭐️ 4.7 (23)
Plac Unii: przestrzeń, lokalizacja, kawa	$23,287	$81	76%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Secluded Urban Hideaway with Modern Comforts	$58,915	$230	68%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Royal Łazienki Park	$19,056	$82	60%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Apartment Metro Politechnika	$36,175	$138	70%	3	2	5	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Apartament Metro Politechnika	$33,388	$133	67%	3	2	5	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Apartment 75 sq.m Center hi speed wifi free parkin	$30,393	$94	85%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (208)
Marszałkowska White Black Apartment	$17,269	$76	59%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Warsaw Concierge Mokotów 100m2	$17,994	$88	50%	3	2	1	$63	❌	❌	❌	Y / Y	⭐️ 4.4 (23)
Stary Mokotów, blisko metra	$11,771	$61	47%	3	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (2)
Metro Politechnika 3-Bedroom Apartment	$21,413	$81	69%	3	2	2	$48	❌	❌	❌	Y / Y	⭐️ 4 (6)
Royal Park Mokotów ♔ 3 bedrooms & balcony	$17,431	$95	48%	3	1	1	$68	❌	❌	❌	Y / Y	⭐️ 4 (17)
Apartment central location, Plac Zbawiciela, Metro	$14,253	$42	88%	3	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (441)
WARSAW CENTER POWIŚLE 3 rooms 10th floor view	$23,600	$104	62%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
Labo Apartment Metro Wierzbno - 3 bedrooms	$11,348	$72	39%	3	1	1	$63	❌	❌	❌	Y / Y	⭐️ 3.4 (5)
2 bedroom apartment in the center of Warsaw	$36,745	$173	57%	3	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (27)
Art Apartment Wilcza Street	$20,571	$108	50%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Łazienki Royal Park for 6-8 people!	$28,936	$118	67%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (231)
Mieszkanie przy Pl. Konstytucji	$29,250	$94	83%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 1 (3)
#Zdziechowskiego 4 \| Trendy Apartment \| Desk	$40,988	$184	59%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Białego Dębu 12 \|Trendy Apartment \| Desk	$33,881	$132	68%	3	2	1	$68	❌	❌	✅	Y / N	⭐️ 5 (4)
Big apartment on Hoza Street FV	$84,853	$322	72%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
WARSAW CENTER 3 Bedroom Apartment / Poznańska / Hoża	$21,376	$67	78%	3	1	2	$86	❌	❌	✅	Y / Y	⭐️ 4.6 (106)
Apartament Melomanów	$40,714	$159	69%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
No. 8 / Nr 8 by Cooee Apartments	$87,297	$268	89%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Słoneczne mieszkanie z ogródkiem na Mokotowie	$57,016	$330	47%	3	2	2	$63	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Plac Zbawiciela 3-Bedroom Apartment	$12,564	$60	52%	3	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
#Marszalkowska 83 \| 3-Bedroom Apartment \| Balcony	$54,452	$215	68%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Apartament Plac Konstytucji	$29,602	$96	82%	3	1	2	$38	❌	❌	❌	Y / Y	⭐️ 3 (1)
Lumina 2-level apart w 3 bedrooms	$64,825	$216	82%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (7)
Embassy Avenue At Royal Park	$24,168	$93	71%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
SuperApart Rakowiecka 43a, z dwoma antresolami	$13,578	$70	53%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
SuperApart pl. Konstytucji 6	$27,899	$121	63%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Puławska by Your Freedom	$41,394	$130	87%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Apartament Chelmska 9 - Leopoldapart.com	$13,029	$89	40%	3	2	7	$20	❌	❌	❌	Y / Y	⭐️ 4.9 (13)

Return Metrics

304.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,146	$38,292	$57,438	$76,584	$95,730	$191,461	$574,384
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$19,146	$38,292	$57,438	$76,584	$95,730	$191,461	$574,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

304.48%

Payback Period Days

119

Return on Investment

304.48%

Ludwika Nabielaka Warszawa, Województwo mazowieckie

3 bed • 1 bath • 1 guests

Monthly Rent

$45,593

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $108/night at 59% occupancy ($23,273.34). Airbtics projects $131/night at 63% occupancy ($30,143).

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.

$31,307

Avg annual revenue

63%

Avg occupancy rate

$131

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

$10k

$35k

$60k

$90k

$19,146

Profit

Revenue

$45,593

Operating Expenses

$14,447

Operating Income

$31,146

Net Effective Rent

$12,000

Profit (Cash Flow)

$19,146

$6,288

Cash Investment

Renos & Furnishing

$6,188

Setup Costs

$100

Total

$6,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

304.48%

Payback Period Days

119