BNBCalc Short Term Rental Investment Analysis Na Raszów, , Województwo dolnośląskie,

1 bed • 1 bath • 1 guests • £100,000

BNB

Calc

Annual Revenue

£33,584

Profit (Cash Flow)

£15,975

Cap Rate

21.3%

Annual Revenue

£33,584

AirDNA projects £54/night at 53% occupancy ($10,444). Airbtics projects £81/night at 53% occupancy ($15,744). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, £139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£7,086	£12,451	£34,365	£38,206
Occupancy	45%	54%	66%	67%
Nightly Rate	£41	£60	£139	£152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Uroczy Loft i Kominek. Apartament „Czarny Koń”	£16,299	£56	79%	1	1	1	£0	❌	❌	✅	Y / N	⭐️ 5 (7)
Przytulne mieszkanie w pięknym miasteczku	£7,781	£32	66%	1	1	2	£0	❌	❌	✅	N / N	⭐️ 5 (90)
Quiet apartment with garden	£6,719	£53	34%	1	1	2	£7	❌	❌	✅	Y / Y	⭐️ 0 (1)
Grandma House - horses, peace and mountains.	£15,804	£78	55%	1	1	2	£10	❌	❌	✅	N / Y	⭐️ 5 (144)
Słoneczna Dolina 7b. Domek na wyłączność w górach.	£12,040	£77	43%	1	1	3	£0	❌	❌	✅	N / Y	⭐️ 5 (13)
Dolina Białej Wody domki w Karkonoszach	£10,192	£107	26%	1	1	2	£0	❌	✅	✅	Y / Y	⭐️ 5 (5)
Agroturystyka Romanówka	£6,161	£31	55%	1	1.5	2	£0	❌	❌	❌	Y / N	⭐️ 5 (15)
Apartment 3 in the former mill	£8,613	£64	36%	1	1	1	£10	❌	❌	✅	Y / Y	⭐️ 5 (31)
Komfortowy Apartament w Kowarach blisko Karpacza	£9,579	£39	66%	1	1	2	£24	❌	❌	✅	N / Y	⭐️ 5 (19)
WH - Z Widokiem - widok na góry & dwie łazienki	£14,664	£56	66%	1	2	1	£52	❌	❌	✅	Y / Y	⭐️ 5 (13)
WH - Antracytowy - z widokiem na Śnieżkę & balkon	£10,844	£42	67%	1	1	1	£52	❌	❌	❌	Y / Y	⭐️ 5 (40)
WH - Hanka - sielski pobyt w górach & balkon	£6,699	£43	40%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 5 (6)
WH - Orchidea - z widokiem na góry & balkon	£8,340	£39	54%	1	1	1	£47	❌	❌	✅	Y / Y	⭐️ 5 (5)
Apartamenty Milo - Niebieski	£8,486	£41	56%	1	1	2	£4	❌	❌	✅	N / Y	⭐️ 5 (38)
Gemütliches Baumhaus PICEA inmitten der Natur	£37,056	£117	86%	1	1	2	£20	❌	❌	✅	N / Y	⭐️ 5 (69)
WH - Happy - relaks w górach & zielona okolica	£9,324	£39	61%	1	1	1	£47	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Apartament Pod Jeleniem	£7,393	£41	46%	1	1	2	£30	❌	❌	❌	Y / Y	⭐️ 5 (5)
WH - Industrialny - w górach & blisko szlaków	£7,793	£39	51%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 5 (3)
WH - Fiński III - w górach & sauna sucha & grill	£8,593	£42	49%	1	1	1	£52	❌	❌	✅	Y / Y	⭐️ 0 (2)
Modernes 2-Zimmerapartment in den Bergen	£6,372	£31	54%	1	1	2	£40	❌	❌	❌	N / N	⭐️ 5 (56)
WH- Safir - relaks w górach & blisko centrum	£8,030	£41	50%	1	1	1	£47	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
WH - Adventure IV - w górach & blisko centrum	£30,249	£152	53%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 0 (0)
WH - Parkovy - pobyt w górach & spokojna okolica	£9,632	£43	57%	1	1	1	£47	❌	❌	✅	N / Y	⭐️ 5 (5)
WH - Adventure III - relaks w górach & centrum	£37,815	£153	66%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 5 (4)
Uroczy - blisko centrum, z balkonem i kominkiem	£34,066	£139	66%	1	1	1	£47	❌	❌	✅	Y / Y	⭐️ 0 (1)
WH - Bacardi - relaks w górach & centrum Karpacza	£32,238	£154	56%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 0 (2)
WH - Manhattan - z widokiem na góry & centrum	£39,221	£157	67%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 5 (11)
Apartamenty Deptak - Studio 2os	£13,580	£78	46%	1	1	2	£31	❌	❌	❌	N / N	⭐️ 0 (0)
WH - Residence - relaks w górach & ogródek & grill	£37,206	£152	65%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 0 (1)
WH - Malibu - w górach & z widokiem na kotlinę	£39,197	£152	69%	1	1	1	£48	❌	❌	❌	Y / Y	⭐️ 5 (3)
WH - Blue - w sercu Karkonoszy & centrum miasta	£29,679	£152	52%	1	1	1	£48	❌	❌	❌	Y / Y	⭐️ 5 (6)
WH - Galaxy - relaks w górach & stoki & szlaki	£35,041	£154	61%	1	1	1	£47	❌	❌	❌	Y / Y	⭐️ 5 (12)
Physio House Sokolik	£13,437	£78	47%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (4)
Apartamenty w górach BK - Grey	£8,725	£64	37%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Apartamenty w górach BK- Magnolia	£6,832	£49	38%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (67)
Chatki Między Górami	£18,887	£143	36%	1	1	3	£0	❌	❌	✅	N / Y	⭐️ 0 (0)
Slunny apartman M+E	£8,003	£49	42%	1	1.5	4	£32	❌	❌	✅	N / Y	⭐️ 5 (117)
Apartmán Horní Maršov (letní/zimní dovolená)	£4,346	£57	20%	1	1.5	2	£4	❌	❌	✅	Y / Y	⭐️ 0 (1)
Moderní apartmán Horní Maršov	£14,295	£78	50%	1	1.5	2	£0	❌	❌	✅	N / N	⭐️ 0 (0)
3-lůžkový apartmán s Wellness a snídaní - Krnapka	£42,666	£151	77%	1	1	3	£0	✅	✅	✅	Y / Y	⭐️ 0 (1)

Return Metrics

62.48% 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)	£15,975	£31,950	£47,925	£63,900	£79,875	£159,751	£479,255
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£1,408	£2,875	£4,401	£5,989	£7,641	£16,972	£79,999
Down Payment	£20,000	£20,000	£20,000	£20,000	£20,000	£20,000	£20,000
Property Appreciation	£3,000	£6,090	£9,272	£12,550	£15,927	£34,391	£142,726
Total Return	£40,384	£60,915	£81,599	£102,440	£123,445	£231,116	£721,981

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.48%

Cap Rate

21.3%

Return on Investment

79.72%

Na Raszów Województwo dolnośląskie

1 bed • 1 bath • 1 guests

Purchase Price

326

Airbnb Investor Score

£15,975

Annual Profit

21.3%

Cap Rate

62.5%

Cash on Cash

£33,584

Annual Revenue

BNBCalc predicts this property will get $81 per night with 53% occupancy, putting it in the top 46% 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.

£17,047

Avg annual revenue

53%

Avg occupancy rate

£81

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

£15k

£30k

£45k

£15,975

Profit

Revenue

£33,584

Operating Expenses

£12,276

Operating Income

£21,308

Mortgage & Taxes

£5,333

Profit (Cash Flow)

£15,975

£25,567

Cash Investment

Down Payment

£20,000

Renos & Furnishing

£2,567

Closing Costs

£3,000

Total

£25,567

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

62.48%

Cap Rate

21.3%

Return on Investment

79.72%