BNBCalc Short Term Rental Cohost Analysis U Obecního dvora, Old Town, Czechia

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Owner income

$38,995

Per year

This Airbnb could earn an additional

$4,642

Per month vs a Long-Term Rental

Annual Revenue range

$52,763 - $96,014

Annual Revenue

$55,707

AirDNA projects $242/night at 64% occupancy ($56,568). Airbtics projects $186/night at 82% occupancy ($55,707). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 82% occupancy rate, $186 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,329	$52,763	$79,456	$96,014
Occupancy	74%	85%	92%	95%
Nightly Rate	$118	$167	$233	$272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
VIP apartment CITY CENTER! Reconstructed, modern!	$39,921	$117	91%	2	2.5	1	$38	❌	❌	✅	Y / Y	⭐️ 4.5 (356)
Bright Old Town 2-bedroom Apartment (5D)	$70,738	$212	90%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (166)
Bright Old Town 2-bedroom Apartment w/ balcony 3D	$54,206	$196	74%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (136)
TOP!♥Oasis Apartment 1 Min From Old Town Square!!!	$42,748	$131	87%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (272)
🔥Heart of the Old town -Quiet, garden view !🔥	$37,872	$110	90%	2	1	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (125)
Top location Old town modern 2BD apartment	$34,644	$146	63%	2	2	1	$61	❌	❌	❌	Y / Y	⭐️ 5 (183)
The White Swan A/C, 2 bedrooms Apartment, centre	$56,793	$242	64%	2	2	3	$53	❌	❌	❌	Y / Y	⭐️ 5 (56)
OLD TOWN quiet and charming apartment	$31,930	$100	86%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (95)
Newly Renovated Apartment in the Heart of Prague	$43,373	$119	99%	2	1	3	$28	❌	❌	❌	Y / Y	⭐️ 5 (363)
Old Town 2 BDR apartment, free coffee	$57,894	$171	92%	2	1	2	$24	❌	❌	❌	Y / Y	⭐️ 5 (176)
Bright Old Town 2-bedroom Apartment (5A)	$64,557	$252	69%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (90)
Bright Old Town 2-bedroom Apartment w/ balcony 3H	$50,055	$179	75%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (99)
Bright Old Town 2-bedroom Apartment (4G)	$60,894	$241	68%	2	2	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (78)
Fendi Casa Residence Prague	$93,941	$492	52%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (51)
Heart of Prague ❤️ Huge Family APT in Old Town !!	$52,867	$164	85%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (218)
Luxury Apt Old Town, parking available	$64,447	$187	92%	2	1.5	2	$64	❌	❌	✅	Y / Y	⭐️ 5 (70)
Old town centre apartment	$62,951	$207	83%	2	1	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (86)
Apartment in the heart of Prague	$34,785	$115	82%	2	1	6	$54	❌	❌	❌	Y / Y	⭐️ 5 (311)
Quiet apartment in the Old Town	$48,528	$142	93%	2	1.5	2	$16	❌	❌	✅	Y / Y	⭐️ 5 (54)
Quiet apartment in the Old Town	$62,934	$181	95%	2	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)
The most central apartment in Prague	$29,244	$85	94%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (115)
BEST LOCATION IN PRAGUE! Luxury apartment!	$34,883	$98	96%	2	2	1	$34	❌	❌	✅	Y / Y	⭐️ 5 (480)
Bright Old Town 2-bedroom Apartment 4A	$62,077	$238	70%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (72)
Bright Old Town 2-bedroom Apartment (3A)	$71,566	$247	78%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (111)
Delightful two bedroom loft flat with terrace	$38,147	$128	81%	2	1.5	2	$28	❌	❌	❌	Y / Y	⭐️ 5 (190)
Amazing Old Town 2BDR Attic w/Terrace (Rybna)	$41,422	$118	94%	2	1	1	$81	❌	❌	❌	Y / Y	⭐️ 5 (169)
Dlouha Hemingway apartment	$29,944	$84	96%	2	1	2	$21	❌	❌	✅	Y / Y	⭐️ 4.5 (145)
Two Bedrooms Apartment in downtown Prague	$53,133	$232	62%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (132)
Old Town Royal Two Bedroom Apartment	$126,270	$345	100%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Bright Old Town 2-bedroom Apartment (5H)	$74,971	$266	76%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (107)
Bright Old Town 2-bedroom Apartment (3G)	$68,031	$232	79%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (103)
APT in OLD TOWN Prague by Michal&Friends	$34,187	$90	95%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (176)
Bright Old Town 2-bedroom Apartment w/ balcony 2J	$62,843	$195	86%	2	2	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (115)
Dlouha Apartments Old Town Two-Bedroom	$42,502	$151	76%	2	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
NEW! 2BDR,Private Sauna&Balcony:The BEST location!	$43,665	$124	95%	2	1.5	2	$72	❌	❌	✅	Y / Y	⭐️ 5 (303)
Grand Luxury - Collection Kozi - Old Town Square	$81,881	$329	68%	2	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (135)
Rybna Apartments Old Town Two-Bedroom	$43,682	$160	74%	2	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Dusni 13 Apartment	$77,098	$383	55%	2	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Prince Matyas apartment	$28,173	$82	92%	2	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (139)
Abbot's	$52,238	$157	90%	2	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (220)

U Obecního dvora Praha 1, Hlavní město Praha, 110 00

2 bed • 2 bath • 4 guests

$55,707

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 64% occupancy.Projected nightly rate is $186/night at 82% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$54,050

Avg annual revenue

82%

Avg occupancy rate

$186

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

$25k

$60k

$90k

$125k

$11,141

Profit

Revenue

$55,707

Cleaning

$7,371

Cohost commission

$11,141

Owner payout

$38,995

$0

Cash Investment

Renos & Furnishing

Total