BNBCalc Short Term Rental Investment Analysis Strada Patrioților 4, Oradea, Romania

3 bed • 3 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$17,356

Profit (Cash Flow)

-$5,875

Cap Rate

2.4%

Annual Revenue

$17,356

AirDNA projects $83/night at 44% occupancy ($13,338). Airbtics projects $108/night at 44% occupancy ($17,356). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 44% occupancy rate, $108 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,524	$16,589	$25,896	$37,545
Occupancy	31%	44%	54%	68%
Nightly Rate	$83	$102	$130	$150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Central Luxury (Ginger)	$16,412	$118	38%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Marble Flat	$20,445	$114	49%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
CozyRelaxApartment	$20,554	$104	54%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Spacious RiverViews Apartment near Piata Unirii	$22,180	$101	60%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Old Tree House	$16,104	$88	50%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
❤ Premium Central Apartment 3 bedrooms	$16,558	$58	78%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (120)
Dragos Flat	$11,405	$82	38%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Blanco	$19,961	$101	54%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Vila Andrea	$21,412	$117	50%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Sia & Sophie 's House	$17,030	$141	33%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (6)
Casa Mona	$31,885	$242	36%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Scala Flat	$17,714	$88	55%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lovely and spacious 3-bedroom apartment	$12,125	$81	40%	3	2	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (9)
UVS Central Prime Apartments	$7,840	$63	34%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Bleyer Haus	$22,868	$88	71%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
momA Oradea central	$16,789	$95	47%	3	2.5	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (5)
Villa Maria	$24,802	$146	46%	3	3	2	$43	✅	❌	✅	Y / Y	⭐️ 5 (9)
apartament 3 camere	$7,964	$34	64%	3	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
HOUSE Mona ( Casa Mona )	$32,501	$222	40%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Casa DaciY	$19,269	$135	39%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
New & Modern Apartment 10min from Thermal Baths	$10,145	$66	42%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (21)
Axon Apartments	$26,691	$143	51%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Central Apartment	$30,030	$107	76%	3	2.5	20	$22	❌	❌	❌	Y / N	⭐️ 0 (2)
Green Apartment	$18,300	$83	60%	3	3	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (10)
Mombasa Suite	$20,774	$129	44%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
3 Room Bright Modern Apartment with Free Parking	$12,397	$44	77%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Casa Nostra	$10,950	$68	44%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 3 (1)
Poolside Retreat	$37,832	$152	68%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Nymphaea Apart Oradea	$20,130	$125	44%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Zola Guest House with forest view and free parking	$30,198	$150	55%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-11.17% 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)	-$5,875	-$11,750	-$17,625	-$23,500	-$29,375	-$58,751	-$176,255
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$200,124	$200,429	$200,919	$201,601	$202,478	$210,031	$309,197

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.17%

Cap Rate

2.39%

Return on Investment

5.59%

4 Str. Patrioților 11 Oradea, Județul Bihor, 415000

3 bed • 3 bath • 6 guests

Purchase Price

-43

Airbnb Investor Score

-$5,875

Annual Profit

2.4%

Cap Rate

-11.2%

Cash on Cash

$17,356

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $83/night at 44% occupancy.Projected nightly rate is $108/night at 44% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$16,928

Avg annual revenue

44%

Avg occupancy rate

$108

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

$15k

$25k

$40k

-$5,875

Profit

Revenue

$17,356

Operating Expenses

$12,565

Operating Income

$4,791

Mortgage & Taxes

$10,666

Profit (Cash Flow)

-$5,875

$52,564

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,564

Closing Costs

$6,000

Total

$52,564

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.17%

Cap Rate

2.39%

Return on Investment

5.59%