Sukiennicza Gdańsk, Województwo pomorskie
2 bed • 1 bath • 4 guests
Airbnb Investor Score
$9,912
Annual Profit
5.7%
Cap Rate
4.7%
Cash on Cash
$24,796
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $130/night at 56% occupancy ($26,589.76). Airbtics projects $92/night at 62% occupancy ($20,833).
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$20,259
Avg annual revenue
62%
Avg occupancy rate
$92
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
$9,913
Profit
Revenue
$24,796
Operating Expenses
$13,384
Operating Income
$11,413
Mortgage & Taxes
$1,500
Profit (Cash Flow)
$9,913
$204,688
Cash Investment
Down Payment
$200,000
Renos & Furnishing
$4,688
Total
$204,688
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.7%
Cap Rate
5.7%