BNBCalc Short Term Rental Investment Analysis Rubensova, 100 00 Praha 10-Strašnice, Česko

3 bed • 1 bath • 3 guests • $650,000

BNB

Calc

Annual Revenue

$40,177

Profit (Cash Flow)

$36,326

Cap Rate

5.6%

Annual Revenue

$40,177

AirDNA projects $92/night at 55% occupancy ($18,481).

BNB Calc projects a 55.00000000000001% occupancy rate, $200 rate per night.

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

Return Metrics

19.09% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,326	$72,652	$108,978	$145,304	$181,631	$363,262	$1,089,786
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$487,500	$487,500	$487,500	$487,500	$487,500	$487,500	$487,500
Down Payment	$162,500	$162,500	$162,500	$162,500	$162,500	$162,500	$162,500
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$705,826	$762,237	$819,251	$876,885	$935,159	$1,236,807	$2,667,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.09%

Cap Rate

5.58%

Return on Investment

35.06%

Rubensova Hlavní město Praha, 100 00

3 bed • 1 bath • 3 guests

Purchase Price

$40,177

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,326

Profit

Revenue

$40,177

Operating Expenses

$3,851

Operating Income

$36,326

Mortgage & Taxes

Profit (Cash Flow)

$36,326

$190,250

Cash Investment

Down Payment

$162,500

Renos & Furnishing

$8,250

Closing Costs

$19,500

Total

$190,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.09%

Cap Rate

5.58%

Return on Investment

35.06%