BNBCalc Short Term Rental Investment Analysis Tadeusza Kościuszki, Bydgoszcz, Województwo kujawsko-pomorskie,

3 bed • 1 bath • 8 guests • $150,000

BNB

Calc

Annual Revenue

$20,118

Profit (Cash Flow)

-$751

Cap Rate

4.8%

Annual Revenue

$20,118

AirDNA projects $102/night at 54% occupancy ($20,117).

BNB Calc projects a 54% occupancy rate, $102 rate per night.

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

Return Metrics

-1.84% 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)	-$751	-$1,502	-$2,253	-$3,004	-$3,755	-$7,510	-$22,532
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$153,748	$157,632	$161,655	$165,821	$170,135	$194,076	$341,556

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.84%

Cap Rate

4.83%

Return on Investment

14.4%

Tadeusza Kościuszki Bydgoszcz, Województwo kujawsko-pomorskie

3 bed • 1 bath • 8 guests

Purchase Price

Airbnb Investor Score

-$751

Annual Profit

4.8%

Cap Rate

-1.8%

Cash on Cash

$20,118

Annual Revenue

Projected nightly rate is $102/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$751

Profit

Revenue

$20,118

Operating Expenses

$12,869

Operating Income

$7,249

Mortgage & Taxes

$8,000

Profit (Cash Flow)

-$751

$40,688

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$6,188

Closing Costs

$4,500

Total

$40,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.84%

Cap Rate

4.83%

Return on Investment

14.4%