BNBCalc Short Term Rental Investment Analysis Ulica Dragojle Jarnević, Zagreb, Croatia

2 bed • 1.5 bath • 1 guests • $150,000

BNB

Calc

Annual Revenue

$28,277

Profit (Cash Flow)

$6,511

Cap Rate

9.7%

Annual Revenue

$28,277

AirDNA projects $85/night at 56% occupancy ($17,385). Airbtics projects $90/night at 67% occupancy ($22,024). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 79% occupancy rate, $98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,953	$22,534	$28,939	$40,144
Occupancy	52%	72%	79%	89%
Nightly Rate	$67	$84	$98	$121

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your Green Point App	$12,278	$45	72%	2	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Casa de Dinca,2 bedroom,6 person,free parking zone	$18,140	$63	76%	2	2	1	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Apartman Mohenski	$18,531	$83	61%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Lucky 13 apartment (75m²)	$18,673	$99	49%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (88)
Apartman Nova cesta	$27,597	$100	74%	2	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
City Centar Pearl #new#free parking in garage#lift	$15,627	$83	49%	2	2	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (15)
Spacious studio apartment plus one bedroom TIRKIZ	$11,045	$40	73%	2	1	1	$11	❌	❌	✅	N / Y	⭐️ 4.9 (42)
Modern 4-Star luxury apt - WFH Ready, Free Parking	$23,588	$86	73%	2	2	2	$43	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Luxury Vista Haven - APT2	$25,156	$87	79%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Greatly located/parking/balcony/2 bathrooms	$21,909	$73	82%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Don Marko	$14,489	$93	42%	2	2	1	$16	❌	❌	❌	Y / Y	⭐️ 5 (4)
Avenue Apartment Zagreb	$15,559	$109	39%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (64)
Design 2BDR Apartment with Balcony- Free Parking	$30,052	$119	69%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Ophelia Two BedRoom Apartment + free parking	$31,376	$109	77%	2	2	1	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
D&T spacious and modern apartment - free parking!	$18,084	$61	81%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
Downtown of Zagreb nearby center	$14,364	$56	69%	2	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (261)
Keglich	$12,997	$67	53%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (161)
NEW LUXURY 100 m2 APARTMENT + FREE GARAGE	$19,459	$94	56%	2	3	3	$16	❌	❌	✅	Y / Y	⭐️ 4.9 (163)
NEW, 2-bedroom, spacious, parking, great location	$26,374	$75	94%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (314)
Stylish 2BDR Apartment- Free Garage	$33,255	$118	77%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Fresh Comfort Apartment by Irundo	$31,922	$98	89%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Chilling oasis Zag Zag	$15,940	$67	65%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Spacious Apartment In Heart Of Zagreb	$22,846	$93	65%	2	1	1	$76	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Loft app in a new house near centre (free parking)	$14,760	$45	89%	2	1	1	$6	❌	❌	✅	Y / Y	⭐️ 4.7 (279)
Zagreb: Apartman 15 min to center	$14,840	$70	57%	2	1	1	$14	❌	❌	❌	Y / Y	⭐️ 5 (188)
Comfy 1 Bedroom Apt AC/ Parking/ Wifi/ Sleeps 6	$15,489	$92	46%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Mandalicina Two-bedroom Apartment with parking	$45,520	$143	86%	2	1	1	$16	❌	❌	❌	Y / Y	⭐️ 5 (16)
Rosieland - airy & spacious in the city center	$27,554	$82	91%	2	2	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (178)
2 bedroom Apt - WiFi - Aircon - Sleeps 3	$12,016	$67	49%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Apartment Tatjana	$26,282	$167	43%	2	2	5	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Flex SelfCheckIns 66 / Garage / Loggia / Luxury	$26,622	$84	83%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Lina Gold	$29,866	$204	40%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lovely apartment with many plants	$14,660	$42	94%	2	1	1	$11	❌	❌	❌	Y / Y	⭐️ 4.8 (288)
A 2018, Large Comfortable Apartment	$47,704	$266	49%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Apartment for 3-5 persons, quiet location, parking	$19,506	$76	69%	2	1	2	$22	❌	❌	❌	Y / N	⭐️ 4.8 (60)
Simons Apartment	$11,731	$35	88%	2	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Central 74M	$24,800	$88	77%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (40)
Comfy 2 Bedroom Apt Wi-Fi/AC/Parking, Sleeps 6	$22,711	$85	73%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
86m2, free garage parking, newly furnished	$10,826	$87	34%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Park City Apartment	$16,222	$60	73%	2	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.7 (15)

Return Metrics

16.57% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,510	$13,021	$19,532	$26,043	$32,554	$65,109	$195,327
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	$161,010	$172,156	$183,441	$194,869	$206,445	$266,696	$559,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.57%

Cap Rate

9.67%

Return on Investment

33.41%

Ulica Dragojle Jarnević Zagreb, Grad Zagreb, 10110

2 bed • 1.5 bath • 1 guests

Purchase Price

Airbnb Investor Score

$6,510

Annual Profit

9.7%

Cap Rate

16.6%

Cash on Cash

$28,277

Annual Revenue

BNBCalc predicts this property will get $90 per night with 67% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$21,509

Avg annual revenue

67%

Avg occupancy rate

$90

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

$20k

$35k

$50k

$6,511

Profit

Revenue

$28,277

Operating Expenses

$13,766

Operating Income

$14,511

Mortgage & Taxes

$8,000

Profit (Cash Flow)

$6,511

$39,282

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$4,782

Closing Costs

$4,500

Total

$39,282

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.57%

Cap Rate

9.67%

Return on Investment

33.41%