BNBCalc Short Term Rental Investment Analysis Pszczelna, Kraków, Poland

1 bed • 1 bath • 2 guests • $100,000

BNB

Calc

Annual Revenue

$18,145

Profit (Cash Flow)

$160

Cap Rate

5.5%

Annual Revenue

$18,145

AirDNA projects $52/night at 62% occupancy ($11,775). Airbtics projects $58/night at 72% occupancy ($15,252). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 72% occupancy rate, $69 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,340	$16,507	$22,034	$26,383
Occupancy	61%	74%	84%	92%
Nightly Rate	$49	$59	$69	$75

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartament Łagiewniki z parkingiem i tarasem	$17,319	$52	91%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Apartament Chmielna Loft	$18,977	$61	85%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Charming apartment next to Vistula river!	$21,469	$54	100%	1	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Zamoyskiego - jesteś w Krakowie	$4,668	$26	43%	1	2	1	$18	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Pszczelna loft	$13,086	$70	49%	1	1	3	$38	❌	❌	✅	Y / Y	⭐️ 5 (1)
cozy one room studio	$8,016	$30	73%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Bridge Apartment 5a (+Netflix HD)	$10,347	$38	72%	1	2	2	$15	❌	❌	❌	N / Y	⭐️ 4.8 (127)
VIP Apartments z Jacuzzi i Sauna na wyłączność	$47,704	$133	98%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (40)
Pszczelna Loft II	$12,725	$63	53%	1	1	3	$38	❌	❌	✅	Y / Y	⭐️ 0 (0)
Apartament LOFT 4 osoby, balkon, miejsce postojowe	$12,623	$48	65%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 3 (3)
Raciborska 15D \| Remote Work Apartment \| Parking	$12,494	$64	49%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Independent 22	$7,268	$22	85%	1	1	2	$30	✅	❌	✅	Y / Y	⭐️ 4.9 (94)
Komfortowy apartament Krokusowa	$24,376	$74	90%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartment close to Jewish Corner.	$16,399	$48	92%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Luxury apartment with a beautiful view of Kraków	$24,306	$72	88%	1	1	1	$36	❌	❌	❌	Y / Y	⭐️ 5 (29)
Miło powitać Cię w Krakowie.	$14,933	$60	68%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Fredry 6H \| Apartment with 2 Balconies \| Cracow	$17,138	$70	62%	1	1	1	$57	❌	❌	❌	Y / N	⭐️ 5 (2)
Rydlówka 19 \| Colorful Cracow Apartment \| Parking	$17,601	$58	78%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Apartament Na Rydlówce	$16,499	$92	49%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Mieszkanie Kliny	$8,773	$47	51%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (64)
City of the Kings-Ametyst	$19,904	$73	73%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
City of the Kings-Aragonit	$21,663	$75	77%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Beautiful apartment in a colorful District	$19,120	$61	79%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Piedmont House Apartment	$14,938	$54	73%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4 (1)
Piedmont House Apartment	$14,357	$56	68%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (1)
Blue Harmony Apartment Piltza (bezpłatny parking)	$18,805	$63	79%	1	1	2	$31	❌	❌	❌	Y / Y	⭐️ 5 (85)
Piedmont House Apartment	$15,428	$60	68%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (6)
Piedmont House Apartment	$12,848	$45	75%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Lucky Seven cosy 1-bedroom apartment, free parking	$18,077	$51	95%	1	1	2	$18	❌	❌	❌	Y / Y	⭐️ 5 (64)
Apartament AMUR	$14,540	$50	76%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (13)
Chmieleniec 2B \| Unique Apartment \| Bathtub	$13,811	$64	56%	1	1	1	$52	❌	❌	❌	Y / N	⭐️ 4.3 (7)
Mini studio Kraków	$11,376	$37	84%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Piedmont House Apartment	$15,900	$53	80%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Bicycle Apartment Cracow	$9,487	$27	96%	1	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (95)
Podskale 18 \| Prestige Apartment \| Parking	$17,240	$77	58%	1	1	1	$58	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Apartament Zielony Taras	$9,294	$50	50%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Zakopianska 2A \| Stylish Apartment \| 1 Bedroom	$13,572	$58	61%	1	1	1	$52	❌	❌	❌	Y / N	⭐️ 4.2 (4)
Bunsha 26 \| Elegancki Apartament \| Parking	$17,292	$69	66%	1	1	1	$57	❌	❌	❌	Y / N	⭐️ 5 (10)
Piedmont House Apartment	$23,857	$78	82%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (2)
Piedmont House Apartment	$19,296	$67	77%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

5.46% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$160	$320	$480	$640	$800	$1,601	$4,804
Revenue Appreciation	$1,270	$2,629	$4,083	$5,639	$7,304	$17,549	$119,981
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$9,000	$18,810	$29,502	$41,158	$53,862	$136,736	$1,226,767
Total Return	$110,430	$121,759	$134,066	$147,438	$161,967	$255,887	$1,451,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.46%

Cap Rate

5.49%

Return on Investment

45.2%

Pszczelna Kraków, Województwo małopolskie, 30-382

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$160

Annual Profit

5.5%

Cap Rate

5.5%

Cash on Cash

$18,145

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $52/night at 62% occupancy.Projected nightly rate is $58/night at 72% occupancy.

Occupancy Rate

Top 58% 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.

$16,188

Avg annual revenue

72%

Avg occupancy rate

$58

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

$20k

$35k

$50k

$160

Profit

Revenue

$18,145

Operating Expenses

$12,652

Operating Income

$5,493

Mortgage & Taxes

$5,333

Profit (Cash Flow)

$160

$26,188

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$3,188

Closing Costs

$3,000

Total

$26,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.46%

Cap Rate

5.49%

Return on Investment

45.2%