BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Sukiennicza, Gdańsk, Województwo pomorskie,

2 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$24,796

Profit (Cash Flow)

$9,913

Cap Rate

5.7%

Annual Revenue

$24,796

AirDNA projects $130/night at 56% occupancy ($26,589). Airbtics projects $92/night at 62% occupancy ($20,833). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, $93 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,557$18,173$26,419$48,273
Occupancy53%67%73%82%
Nightly Rate$61$70$93$155

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacious & Elegant Riverside 2 Bedroom Apartment

No image available

$17,960
$61
72%
221$65❌❌✅Y / Y⭐️ 5 (21)
Abstract Apartment Riverview

No image available

$36,851
$115
83%
221$65❌❌✅Y / Y⭐️ 4.8 (87)
Spacious & Marble Two - Bedroom Gym & Sauna

No image available

$18,283
$63
71%
221$65❌❌✅Y / Y⭐️ 5 (20)
Premium Family & Business Riverside Apartment

No image available

$15,008
$108
35%
222$65❌❌❌Y / Y⭐️ 5 (3)
Apartinfo Deluxe Apartment with River view

No image available

$23,166
$78
78%
212$56❌❌✅Y / Y⭐️ 4.2 (8)
Happy Stay Tartaczna 235

No image available

$20,508
$74
72%
211$63❌❌✅Y / Y⭐️ 5 (5)
Chill Apartment w/BALCONY:comfort, 2 bdm, Old Town

No image available

$15,018
$62
63%
212$40❌❌✅Y / Y⭐️ 5 (316)
Luxury Pure 2 rooms, studio and kitchen

No image available

$21,889
$80
71%
212$55❌❌❌Y / Y⭐️ 4.7 (57)
The Colorful Parrot Riverside Apartment

No image available

$18,120
$67
67%
211$65❌❌✅Y / Y⭐️ 4.8 (25)
Garden & Sauna Luxury City Apartment

No image available

$17,444
$70
62%
212$65✅❌✅Y / Y⭐️ 4.3 (11)
Riverside | Business | Sauna&Gym | Brabank Glamour

No image available

$12,973
$62
53%
211$59❌❌❌Y / Y⭐️ 4.9 (26)
Sandy&Caramel - 2 bedroom Premium Riverside

No image available

$26,002
$94
70%
211$66❌❌✅Y / Y⭐️ 4.9 (17)
River view apartment in Old Town

No image available

$28,183
$123
62%
213$30❌❌❌Y / Y⭐️ 5 (239)
Marine Sauna & Gym - 2 bedroom Premium Riverside

No image available

$19,174
$68
71%
211$65❌❌❌Y / Y⭐️ 4.4 (10)
Classy Apartments Gdańsk • Old Town

No image available

$17,089
$56
75%
211$73❌❌✅Y / Y⭐️ 5 (6)
Modern 2 Bedroom Sauna & Gym Riverside Apartment

No image available

$16,581
$56
73%
211$66❌❌✅Y / Y⭐️ 4.7 (3)
Old Town Apartment Loft Style

No image available

$17,483
$87
54%
212$28❌❌✅N / Y⭐️ 4.8 (37)
Heart of Oldtown Apartment

No image available

$15,219
$47
82%
211$40❌❌❌Y / N⭐️ 5 (1)
Dream Loft Motlava River 2

No image available

$18,081
$52
95%
212$0❌❌✅Y / Y⭐️ 4.8 (60)
OldNova Neptune Apartment- 2 bedroom with AC

No image available

$71,943
$297
65%
211$65❌❌✅Y / Y⭐️ 5 (16)
Comfort Apartments Gdańsk Minogi 5

No image available

$10,701
$66
40%
212$63❌❌❌Y / Y⭐️ 4.7 (5)
Ideal Apartments Blue Old Town

No image available

$11,946
$68
48%
211$0❌❌✅Y / Y⭐️ 5 (30)
ROMPOL JV - CENTRUM

No image available

$11,068
$63
48%
212$0❌❌❌Y / Y⭐️ 5 (114)
By the river | 10 min. from Old Town | 2 bedrooms

No image available

$13,168
$58
55%
221$73❌❌✅Y / Y⭐️ 4.2 (14)
Ideal Apartments Green Old Town

No image available

$17,422
$85
56%
211$0❌❌✅Y / Y⭐️ 4.9 (28)
Best River View | Perfect Stay | Symfonia

No image available

$22,597
$79
71%
211$63❌❌✅Y / Y⭐️ 4.7 (42)
K2007 Topaz ,

No image available

$14,783
$56
65%
211$63❌❌❌Y / Y⭐️ 4.9 (27)
Apartament Przytulny 2 sypialnie Starówka

No image available

$16,093
$61
68%
211$25❌❌❌Y / Y⭐️ 3.4 (7)
Amazing Old Town View - 2 Bed with Sauna & Gym

No image available

$23,888
$107
61%
221$0❌❌✅Y / Y⭐️ 5 (7)
Spacious apt in the heart of Gdansk

No image available

$12,428
$66
51%
212$27❌❌❌Y / Y⭐️ 4.9 (159)
Apartment in Old Town Gdańsk

No image available

$13,825
$56
67%
213$14❌❌❌Y / Y⭐️ 4.9 (158)
Spacious Riverside Apartment with Gym & Sauna

No image available

$22,026
$71
76%
211$66❌❌✅Y / Y⭐️ 4.3 (4)
Central Apartments Fishmarkt

No image available

$25,821
$85
83%
211$0❌❌✅Y / Y⭐️ 4.8 (20)
Stara Stocznia 4 Apartament 35 Sun&Snow

No image available

$31,315
$93
73%
221$68❌❌❌Y / Y⭐️ 4.8 (11)
Duży Apartament na Stary Mieście Gdańsk dla 9 osób

No image available

$16,075
$50
79%
211$48❌❌❌Y / N⭐️ 4.8 (9)
Spectacular Old Town View Sauna & Gym & Parking

No image available

$24,888
$80
85%
221$0❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

4.7% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,912$19,825$29,738$39,651$49,564$99,128$297,384
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$200,000$200,000$200,000$200,000$200,000$200,000$200,000
Property Appreciation$6,000$12,180$18,545$25,101$31,854$68,783$285,452
Total Return$215,912$232,005$248,283$264,752$281,418$367,911$782,836

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.7%

Cap Rate

5.7%

Return on Investment

7.55%

property-location

Sukiennicza Gdańsk, Województwo pomorskie

2 bed • 1 bath • 4 guests

59

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$9,913

$0

$4,688

$6,000

$0

Total Gain

$15,913

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service