BNBCalc Short Term Rental Rental Arbitrage Analysis S. Daukanto g., Palanga, Klaipėdos apskr.,

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€19,358

Profit (Cash Flow)

-€591

Cash on Cash Return

-19.8%

Annual Revenue

€19,358

AirDNA projects €73/night at 52% occupancy ($13,820). Airbtics projects €140/night at 53% occupancy ($27,116). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, €100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,810	€26,856	€42,151	€60,169
Occupancy	41%	52%	63%	75%
Nightly Rate	€85	€140	€182	€218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
⥣ Charming DEJA BLUE Apt in City Center By Cohost⥣	€43,395	€216	55%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
★Private 5 Star Home w/Balcony By Cohost★	€37,712	€175	59%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
VELVET DEJA BLUE APT in City Center, By Cohost	€32,758	€218	41%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
⥣Citrus DEJA BLUE APT w/Balcony By Cohost⥣	€30,235	€217	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
⥣DELUXE Deja Blue Apt In City Center By Cohost⥣	€48,559	€260	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
⥣Peaceful DEJA BLUE Apt in City Center By Cohost⥣	€33,584	€176	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
⥣Dreamy APT w/Window ROOF BR By Cohost⥣	€33,109	€177	51%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Prestigious Birutės ALLEY 43 Apartment, By Cohost	€45,922	€220	57%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
New Apt W/Terrace, By Cohost	€36,753	€218	46%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
⥣Smooth DEJA BLUE APT in City Center By Cohost⥣	€27,125	€176	42%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
DEJA BLUE Apt w/window Roof, By Cohost	€30,235	€217	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
CUPRUM Apt, Unique Building Location By Cohost	€32,226	€220	40%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Excellent location in the center of Palanga town	€9,317	€48	52%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.7 (15)
Calm City Studio W/Balcony, By Cohost	€21,187	€135	43%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (6)
Enjoyable DEJA BLUE Apt in City Center By Cohost	€22,172	€135	45%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Cozy Studio at the heart of Palanga	€10,266	€67	40%	1	1	1	€27	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Suite III (two rooms, up to 3 quests)	€13,887	€88	43%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Chilli House Palanga	€14,701	€63	64%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (19)
Dviejų kambarių apartamentai “Pas Algirdą”	€16,193	€69	64%	1	1	4	€0	❌	❌	✅	N / N	⭐️ 4.2 (7)
A&A Palanga Apartments	€13,131	€106	34%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Mini Sun Apartments Palanga	€17,734	€82	56%	1	2	2	€39	❌	❌	✅	Y / Y	⭐️ 5 (2)
Sea Dune Apartments - Prime Rentals	€29,869	€88	91%	1	1	2	€25	❌	❌	❌	Y / N	⭐️ 4.2 (9)
Apartment W/Balcony, By Cohost	€35,594	€147	66%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
SEE2SEA PALANGA	€14,348	€78	48%	1	1	4	€29	❌	❌	❌	Y / Y	⭐️ 5 (3)
Daukanto Warm POP Apt w/Balcony By Cohost	€7,807	€32	67%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (12)
Central Daukanto APT W/Terrace, By Cohost	€42,327	€148	78%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Apartamentai-studija Palangos kopos	€26,048	€148	48%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (2)
Central Oasis by the Sea, By Cohost	€32,015	€148	59%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cuprum central apartment with terrace	€38,517	€118	89%	1	1	5	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
Cozy apartment in Palanga	€25,933	€86	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Apartamentai Palangos Centre	€32,273	€119	74%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Alka Vacation Romantic double 305 City center	€15,938	€69	63%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
ᴄᴏʜᴏsᴛ \| City Center Apt W/Terrace	€54,180	€197	75%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Apartamentai Palangos Kopos	€15,942	€69	63%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (3)
Apartamentai Palangos centras	€26,948	€129	57%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Alka House apartment 302 with balcony City center	€16,802	€79	58%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)

Return Metrics

-19.75% 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)	-€590	-€1,181	-€1,772	-€2,363	-€2,953	-€5,907	-€17,723
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	-€590	-€1,181	-€1,772	-€2,363	-€2,953	-€5,907	-€17,723

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.75%

Payback Period Days

Return on Investment

-19.75%

S. Daukanto g. Palanga, Klaipėdos apskritis

1 bed • 1 bath • 4 guests

Monthly Rent

€19,358

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €73/night at 52% occupancy.Projected nightly rate is €140/night at 53% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

€26,123

Avg annual revenue

53%

Avg occupancy rate

€140

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

€25k

€40k

€55k

-€591

Profit

Revenue

€19,358

Operating Expenses

€10,709

Operating Income

€8,649

Net Effective Rent

€9,240

Profit (Cash Flow)

-€591

€2,991

Cash Investment

Renos & Furnishing

€2,900

Setup Costs

€91

Total

€2,991

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-19.75%

Payback Period Days