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 Podwale Staromiejskie, Gdańsk, Poland

2 bed • 1 bath • 6 guests • $180,000

BNB

Calc

Annual Revenue

$26,824

Profit (Cash Flow)

$3,617

Cap Rate

7.3%

Annual Revenue

$26,824

AirDNA projects $114/night at 56% occupancy ($23,317). Airbtics projects $90/night at 61% occupancy ($20,051). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 72% occupancy rate, $102 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,548$17,744$27,857$40,115
Occupancy48%63%72%82%
Nightly Rate$59$75$102$130

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
Blue Ink Apartment for 8 People

No image available

$27,473
$106
69%
222$70❌❌✅Y / Y⭐️ 4.8 (54)
Apartament w Sercu Gdańska

No image available

$15,315
$97
43%
223$38❌❌✅Y / Y⭐️ 4.9 (62)
Apartament 8 z widokiem na gdańskie Stare Miasto

No image available

$20,716
$78
72%
212$23❌❌❌Y / Y⭐️ 5 (133)
Apartament 6 z widokiem na gdańskie Stare Miasto

No image available

$19,639
$76
70%
212$24❌❌❌Y / Y⭐️ 4.9 (124)
Chill Apartment w/BALCONY:comfort, 2 bdm, Old Town

No image available

$15,018
$62
63%
212$40❌❌✅Y / Y⭐️ 5 (316)
Apartment Młyńska 16

No image available

$12,649
$72
48%
212$0❌❌❌Y / Y⭐️ 4.9 (291)
Happy Stay Tartaczna 235

No image available

$20,508
$74
72%
211$63❌❌✅Y / Y⭐️ 5 (5)
Poddasze na Grobli

No image available

$10,819
$52
56%
212$20❌❌❌Y / Y⭐️ 4.8 (266)
Olives Cathedral Apartment Gdańsk

No image available

$20,067
$128
42%
211$23❌❌❌Y / Y⭐️ 5 (79)
Luxury Pure 2 rooms, studio and kitchen

No image available

$21,889
$80
71%
212$55❌❌❌Y / Y⭐️ 4.7 (57)
Maya's Flats & Resorts - Kolodziejska Old Gdańsk

No image available

$28,595
$102
74%
212$57❌❌✅Y / Y⭐️ 5 (19)
Apartament w Gdańsku z widokiem na Motławę

No image available

$18,241
$89
56%
212$0❌❌❌Y / Y⭐️ 4.9 (113)
Dream Loft Motlava River

No image available

$18,381
$54
93%
211$0❌❌✅Y / Y⭐️ 4.8 (415)
River view apartment in Old Town

No image available

$28,183
$123
62%
213$30❌❌❌Y / Y⭐️ 5 (239)
Comfort Apartments Gdańsk Grobla IV

No image available

$14,237
$56
64%
212$58❌❌❌Y / Y⭐️ 4.5 (16)
2-room flat in the heart of the Old Town

No image available

$12,320
$66
51%
212$0❌❌✅Y / Y⭐️ 4.9 (477)
Classy Apartments Gdańsk • Old Town

No image available

$17,089
$56
75%
211$73❌❌✅Y / Y⭐️ 5 (6)
By the River | Tricity Apartment | Two Bedrooms

No image available

$19,129
$72
70%
221$73❌❌✅Y / Y⭐️ 5 (13)
Old Town Apartment Loft Style

No image available

$17,483
$87
54%
212$28❌❌✅N / Y⭐️ 4.8 (37)
Heart of Oldtown Apartment

No image available

$15,219
$47
82%
211$40❌❌❌Y / N⭐️ 5 (1)
YourApart Rajska City Centre 153

No image available

$20,028
$114
48%
211$0❌❌✅Y / Y⭐️ 4.5 (12)
Apartament 2 z widokiem na gdańskie Stare Miasto

No image available

$13,565
$73
50%
212$21❌❌❌Y / Y⭐️ 5 (87)
Wygodny Apartament w Śródmieściu Gdańska

No image available

$15,297
$41
100%
212$38❌❌❌Y / Y⭐️ 5 (296)
Comfort Apartments Gdańsk Rajska A1

No image available

$13,156
$108
32%
212$58❌❌❌Y / Y⭐️ 3.5 (4)
OldNova Neptune Apartment- 2 bedroom with AC

No image available

$71,943
$297
65%
211$65❌❌✅Y / Y⭐️ 5 (16)
Comfort Apartments Gdańsk Minogi 5

No image available

$10,701
$66
40%
212$63❌❌❌Y / Y⭐️ 4.7 (5)
Dream Loft Motlava River 2

No image available

$18,081
$52
95%
212$0❌❌✅Y / Y⭐️ 4.8 (60)
ROMPOL JV - CENTRUM

No image available

$11,068
$63
48%
212$0❌❌❌Y / Y⭐️ 5 (114)
YourApart Rajska City Centre 41

No image available

$13,512
$52
71%
211$0❌❌❌Y / Y⭐️ 4.3 (7)
Stare Miasto Top Apartament

No image available

$22,135
$103
58%
212$28❌❌✅Y / Y⭐️ 4.8 (124)
Ideal Apartments Green Old Town

No image available

$17,422
$85
56%
211$0❌❌✅Y / Y⭐️ 4.9 (28)
Elite Apartments Podwale Classy | balcony & view

No image available

$16,661
$66
63%
212$60❌❌✅Y / Y⭐️ 4.5 (23)
Apartament Szeroka Gdańsk, Stare Miasto

No image available

$25,810
$86
82%
212$0❌❌❌Y / Y⭐️ 4.9 (65)
Apartment in heart of Gdansk

No image available

$18,123
$60
81%
212$11❌❌✅Y / Y⭐️ 4.8 (37)
Central Apartments Fishmarkt

No image available

$25,821
$85
83%
211$0❌❌✅Y / Y⭐️ 4.8 (20)
Home Apartment with 2 bedrooms in Old town center

No image available

$9,367
$57
44%
212$13❌❌✅Y / Y⭐️ 3.2 (4)
Duży Apartament na Stary Mieście Gdańsk dla 9 osób

No image available

$16,075
$50
79%
211$48❌❌❌Y / N⭐️ 4.8 (9)

Return Metrics

7.84% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,617$7,234$10,851$14,468$18,085$36,171$108,515
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$143,999$143,999$143,999$143,999$143,999$143,999$143,999
Down Payment$36,000$36,000$36,000$36,000$36,000$36,000$36,000
Property Appreciation$5,400$10,962$16,690$22,591$28,669$61,904$256,907
Total Return$189,017$198,196$207,542$217,060$226,755$278,076$545,423

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.84%

Cap Rate

7.34%

Return on Investment

25.06%

property-location

Podwale Staromiejskie Gdańsk, Województwo pomorskie

2 bed • 1 bath • 6 guests

53

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$3,617

$144,000

$4,688

$5,400

$0

Total Gain

$11,553

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service