BNBCalc Short Term Rental Investment Analysis Strada Constantin Noica 32, Oradea 410500, Bihor, Romania

2 bed • 1 bath • 6 guests • $80,000

BNB

Calc

Report by:

Dominik

info@dowa.store

Annual Revenue

$11,308

Profit (Cash Flow)

-$9,239

Cap Rate

-4.8%

Annual Revenue

$11,308

AirDNA projects $59/night at 36% occupancy ($7,757). Airbtics projects $72/night at 43% occupancy ($11,307). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 43% occupancy rate, $72 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,249	$9,969	$14,607	$18,005
Occupancy	26%	43%	56%	67%
Nightly Rate	$62	$79	$86	$88

Seasonality (Profit by Month)

Return Metrics

-37.47% 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)	-$9,238	-$18,477	-$27,715	-$36,954	-$46,193	-$92,386	-$277,158
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$785	$1,620	$2,506	$3,446	$4,445	$10,441	$64,000
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$9,947	$4,015	-$1,791	-$7,467	-$13,006	-$38,431	-$82,977

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.47%

Cap Rate

-4.8%

Return on Investment

-24.55%

32 Strada Constantin Noica Oradea, Județul Bihor

2 bed • 1 bath • 6 guests

Purchase Price

$11,308

Annual Revenue

BNBCalc predicts this property will get $72 per night with 43% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

-$9,239

Profit

Revenue

$11,308

Operating Expenses

$15,150

Operating Income

-$3,842

Mortgage & Taxes

$5,397

Profit (Cash Flow)

-$9,239

$24,650

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$6,250

Closing Costs

$2,400

Total

$24,650

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-37.47%

Cap Rate

-4.8%

Return on Investment

-24.55%