Podwale Staromiejskie Gdańsk, Województwo pomorskie
2 bed • 1 bath • 6 guests
Airbnb Investor Score
$3,617
Annual Profit
7.3%
Cap Rate
7.8%
Cash on Cash
$26,824
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $114/night at 56% occupancy ($23,317.17). Airbtics projects $102/night at 61% occupancy ($20,051).
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.
$19,013
Avg annual revenue
61%
Avg occupancy rate
$90
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
$3,617
Profit
Revenue
$26,824
Operating Expenses
$13,607
Operating Income
$13,217
Mortgage & Taxes
$9,600
Profit (Cash Flow)
$3,617
$46,088
Cash Investment
Down Payment
$36,000
Renos & Furnishing
$4,688
Closing Costs
$5,400
Total
$46,088
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.84%
Cap Rate
7.34%