BNBCalc Short Term Rental Rental Arbitrage Analysis Poznańska, Poznań, Poland

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$11,586

Profit (Cash Flow)

-$4,801

Cash on Cash Return

-96.2%

Annual Revenue

$11,586

AirDNA projects $52/night at 61% occupancy ($11,585).

BNB Calc projects a 61% occupancy rate, $52 rate per night.

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

Return Metrics

-96.2% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,800	-$9,601	-$14,401	-$19,202	-$24,002	-$48,005	-$144,017
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	-$4,800	-$9,601	-$14,401	-$19,202	-$24,002	-$48,005	-$144,017

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-96.2%

Payback Period Days

Return on Investment

-96.2%

Poznańska Poznań, Wielkopolskie

1 bed • 1 bath • 2 guests

Monthly Rent

$11,586

Annual Revenue

AirDNA projects $52/night at 61% occupancy ($11,585.53).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,801

Profit

Revenue

$11,586

Operating Expenses

$8,706

Operating Income

$2,879

Net Effective Rent

$7,680

Profit (Cash Flow)

-$4,801

$4,990

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$740

Total

$4,990

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-96.2%

Payback Period Days