BNBCalc Short Term Rental Rental Arbitrage Analysis ul. "Bansko", Sofia, Sofia City Province, 1373

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$12,820

Profit (Cash Flow)

$538

Cash on Cash Return

11.2%

Annual Revenue

$12,820

AirDNA projects $65/night at 54% occupancy ($12,820).

BNB Calc projects a 54% occupancy rate, $65 rate per night.

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

Return Metrics

11.23% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$537	$1,075	$1,613	$2,151	$2,689	$5,378	$16,135
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$537	$1,075	$1,613	$2,151	$2,689	$5,378	$16,135

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.23%

Payback Period Days

3251

Return on Investment

11.23%

ul. "Bansko" Sofia, Sofia City Province, 1373

2 bed • 1 bath • 3 guests

Monthly Rent

$12,820

Annual Revenue

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

$538

Profit

Revenue

$12,820

Operating Expenses

$10,842

Operating Income

$1,978

Net Effective Rent

$1,440

Profit (Cash Flow)

$538

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

11.23%

Payback Period Days

3251