BNBCalc Short Term Rental Investment Analysis Rruga Hoxha Tahsim, Tiranë, Tirana County,

1 bed • 1 bath • 1 guests • $300

BNB

Calc

Annual Revenue

$9,204

Profit (Cash Flow)

$317

Cap Rate

110.6%

Annual Revenue

$9,204

AirDNA projects $38/night at 57% occupancy ($7,911). Airbtics projects $40/night at 63% occupancy ($9,204). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 63% occupancy rate, $40 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,126	$9,519	$12,389	$15,730
Occupancy	53%	62%	75%	82%
Nightly Rate	$36	$41	$44	$51

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
EKA Luxury Apartment Tirana Center	$7,449	$40	49%	1	1	1	$11	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
White Melody Apartment	$7,584	$37	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (138)
Tree-Top w/ Balcony \| Self Check-In \| Central Heat	$10,277	$52	54%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Comfy condo 6 minutes from downtown & Free Parking	$13,778	$44	83%	1	1.5	1	$10	❌	❌	✅	Y / Y	⭐️ 5 (292)
Tirana Rustic Retreat (New Bazaar Studio Apart 1)	$8,165	$32	66%	1	1	1	$14	❌	❌	❌	Y / Y	⭐️ 5 (19)
Host apartament 1	$12,195	$49	68%	1	1.5	1	$0	❌	❌	❌	N / Y	⭐️ 5 (18)
Apartamento di Denar	$10,299	$42	67%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Alba Studio Apartment	$7,729	$33	64%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
New Bazaar Modern App. - THE NEST	$9,321	$41	59%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (46)
Cozy White Studio 2 / near New Bazaar	$8,519	$28	82%	1	1	1	$5	❌	❌	❌	N / Y	⭐️ 5 (67)
Central Apartment 2, Tirana	$11,855	$41	79%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
999 Apartments Twin	$9,304	$41	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Central Studio Apartment 1, Tirana	$10,420	$39	73%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
34°Bs *Tirana New Bazaar City Center	$7,272	$36	53%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (38)
Urban Retreat @ the New Bazaar \| Self Check-In	$9,519	$51	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Cozy Apartment near City Center	$8,760	$37	63%	1	1	1	$8	❌	❌	❌	Y / Y	⭐️ 5 (70)
999 Apartments Elisa	$11,404	$41	76%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Home sweet Home	$11,990	$42	78%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (33)
SC Tirana Center Apartment	$10,666	$47	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
A&X Santa Marta - 24H Self Check-In	$8,198	$32	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Colorful Oasis with Sunny Balcony	$8,690	$49	47%	1	2	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (14)
LOFT w/Terrace \| Self Check-In \| Big Kitchen	$11,800	$52	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (186)
Modern Apartment, 1+1, near New Bazaar	$11,376	$37	81%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Central Apartment, 1+1, near New Bazaar	$12,463	$41	82%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
New Bazaar Getaway \| Self Check-In + Balcony	$11,386	$61	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Katien apartament, New Bazzar, Tirana Center	$5,960	$30	53%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (9)
Central modern apartment	$12,027	$53	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Comfy & Clean 1BR City Center Apartment	$8,464	$30	75%	1	0	4	$22	❌	❌	❌	Y / Y	⭐️ 5 (19)
Sunny LOFT w/Views \| Self Check-In \| Rain Shower	$10,066	$50	55%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (101)
Lovely apartment Tirana	$7,378	$42	48%	1	1.5	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (3)
Vila Lule☘	$8,985	$32	75%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (69)
Cozy home in city center	$8,071	$35	63%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (73)
New Bazaar Area - 2021 Building	$13,374	$42	85%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (75)
Studio Elda Yellow Palace	$6,002	$41	40%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Tirana International Apartment- TIA	$5,145	$38	37%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
A small apartment at a favorite location in Tirana	$5,509	$30	45%	1	1	5	$22	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cozy Apartment near New Bazaar	$11,960	$38	86%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Tirana Old Bazar Apartment	$9,683	$49	54%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Ergi's Host Apartment	$12,444	$40	85%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Dream Apartment New Bazaar Area	$5,702	$38	41%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)

Return Metrics

14.42% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$316	$633	$949	$1,266	$1,582	$3,165	$9,497
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239	$239	$239	$239	$239	$239	$239
Down Payment	$60	$60	$60	$60	$60	$60	$60
Property Appreciation	$38	$83	$132	$189	$252	$718	$11,434
Total Return	$655	$1,016	$1,382	$1,755	$2,135	$4,184	$21,231

Property Appreciation:

13%

Revenue Appreciation:

Cash on Cash Return

14.42%

Cap Rate

110.6%

Return on Investment

16.39%

Rruga Hoxha Tahsim Tiranë, Tirana County

1 bed • 1 bath • 1 guests

Purchase Price

997

Airbnb Investor Score

$316

Annual Profit

110.6%

Cap Rate

14.4%

Cash on Cash

$9,204

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $38/night at 57% occupancy ($7,911.18). Airbtics projects $40/night at 63% occupancy ($9,204).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$9,529

Avg annual revenue

63%

Avg occupancy rate

$40

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

$10k

$15k

$317

Profit

Revenue

$9,204

Operating Expenses

$8,872

Operating Income

$332

Mortgage & Taxes

$15

Profit (Cash Flow)

$317

$2,194

Cash Investment

Down Payment

$60

Renos & Furnishing

$2,125

Closing Costs

Total

$2,194

Investment Value Over Time

Property Appreciation

13%

Revenue Appreciation

Cash on Cash Return

14.42%

Cap Rate

110.6%

Return on Investment

16.39%