BNBCalc Short Term Rental Investment Analysis Rruga Komuna e Parisit, Tirana, Albania

2 bed • 1 bath • 4 guests • $100,000

BNB

Calc

Annual Revenue

$5,844

Profit (Cash Flow)

-$6,615

Cap Rate

3.8%

Annual Revenue

$5,844

AirDNA projects $51/night at 58% occupancy ($10,803).

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

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

Return Metrics

-22.61% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,614	-$13,229	-$19,843	-$26,458	-$33,072	-$66,145	-$198,435
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
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	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$96,385	$92,860	$89,429	$86,092	$82,854	$68,246	$44,291

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.61%

Cap Rate

3.76%

Return on Investment

11.43%

Rruga Komuna e Parisit Tirana, Tirana County

2 bed • 1 bath • 4 guests

Purchase Price

$5,844

Annual Revenue

Projected nightly rate is $51/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,615

Profit

Revenue

$5,844

Operating Expenses

$2,080

Operating Income

$3,764

Mortgage & Taxes

$10,379

Profit (Cash Flow)

-$6,615

$29,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$6,250

Closing Costs

$3,000

Total

$29,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.61%

Cap Rate

3.76%

Return on Investment

11.43%