BNBCalc Short Term Rental Investment Analysis V Lesíčku, Praha 5, Hlavní město Praha, 150 00

1 bed • 1 bath • 3 guests • $400,000

BNB

Calc

Annual Revenue

$27,854

Profit (Cash Flow)

-$16,430

Cap Rate

2.6%

Annual Revenue

$27,854

AirDNA projects $112/night at 76% occupancy ($31,089). Airbtics projects $93/night at 82% occupancy ($27,853). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 82% occupancy rate, $93 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,499	$30,229	$37,473	$43,254
Occupancy	76%	86%	92%	96%
Nightly Rate	$76	$94	$107	$118

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Living Near Vltava - Netflix - City Center	$37,525	$106	93%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Prague Center, 2+1 rooms apartment	$40,036	$146	72%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (77)
Modern Lesser Town apartment with balcony nr.2	$28,100	$89	84%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (343)
1BDR apt w/Netflix • central location • MIZU HOUSE	$32,785	$88	96%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (74)
Petrin Garden 1BR Apartment # 5 by WSP Apartments	$27,672	$104	69%	1	1.5	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (43)
Petrin Garden 1BR Apartment # 6 by WSP Apartments	$22,025	$110	50%	1	1.5	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (13)
Modern Lesser Town apartment with balcony nr.4	$31,292	$100	84%	1	1	2	$32	❌	❌	✅	N / Y	⭐️ 5 (324)
Lovely lila apartment	$20,509	$60	92%	1	1.5	2	$19	❌	❌	✅	Y / Y	⭐️ 5 (145)
Luxury new Apartment,private roof,amazing view	$26,511	$81	88%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (180)
Glam Apartment Near Vltava River - Netflix	$44,625	$122	96%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (43)
Apartment 3 minutes from Prague's downtown	$20,275	$63	86%	1	1.5	3	$26	❌	❌	✅	N / Y	⭐️ 5 (100)
Apartman Josef, comfortable quiet place	$13,623	$42	87%	1	1.5	2	$19	❌	✅	✅	Y / Y	⭐️ 5 (95)
Kinsky Garden cozy Prague apartment	$18,627	$59	83%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (74)
Modern Lesser Town apartment nr.8 with balcony	$29,372	$92	85%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (269)
APT 1 Prague Charles Bridge 1km by Michal&Friends	$24,944	$64	100%	1	1	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (268)
Fancy Living • 9 min -> Wenceslas Sq. • Netflix	$35,016	$105	86%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (73)
Modern Lesser Town Apartment Nr.10	$27,758	$114	65%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (243)
Minimalist Apartment In The City Center - Netflix	$31,199	$106	76%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (42)
1BDR apt. w/Workspace • Central Location • MIZU	$40,551	$117	91%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (67)
Modern Apt. in Centre Charles Bridge 15min walk	$23,301	$91	68%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (461)
Small Sunny park view apartment	$16,146	$46	94%	1	1	2	$17	❌	❌	✅	Y / Y	⭐️ 5 (83)
10 min walk far from Charles´Bridge	$40,069	$118	92%	1	1.5	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (57)
※CHARMING CozyApt near PETŘÍN Park & KAMPA Island※	$35,400	$104	93%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (261)
An apartment in a historical area	$37,374	$117	87%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (58)
RIVERSIDE PRAGUE bellissimo appartamento	$21,763	$77	76%	1	1	1	$32	❌	❌	✅	N / Y	⭐️ 4.5 (89)
Cozy Riverside Living - Netflix - City Center	$35,336	$105	88%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (39)
Apartment in City Center, WiFi free	$30,359	$95	86%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 5 (40)
Genius Loci Apartment in Prague’s heart	$15,176	$70	57%	1	1	2	$25	❌	❌	❌	N / N	⭐️ 5 (69)
Apartment Jackie	$17,216	$49	96%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (213)
Central & Quiet Apartment near Charles Bridge	$24,647	$74	91%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (82)
Studio 10 min walk from the Charles' Bridge	$31,807	$94	92%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (8)
1BDR apt. w/ Netflix • Near Lesser Town • MIZU	$33,132	$94	89%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (27)
Beautiful view apartment with terrace and Air-cond	$26,881	$94	76%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (536)
Charming one-bedroom apartment in Mala Strana	$33,116	$116	78%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
1BDR apt. in Lesser Town near River & Park	$35,116	$122	74%	1	2	1	$68	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Petrinska studio	$26,469	$79	90%	1	2	1	$26	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Arbes Apart 7	$12,941	$68	52%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Dwellfort \| Spacious Apartment with Private Patio	$40,021	$135	81%	1	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Dwellfort \| Charming Apartment in a Lovely Area	$39,162	$107	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Dwellfort \| Luxury and Modern Apartment	$28,197	$107	72%	1	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (99)

Return Metrics

-17.07% 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)	-$16,430	-$32,860	-$49,290	-$65,720	-$82,150	-$164,301	-$492,905
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$395,569	$391,499	$387,800	$384,482	$381,558	$373,264	$477,999

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.07%

Cap Rate

2.63%

Return on Investment

-0.52%

V Lesíčku Praha 5, Hlavní město Praha, 150 00

1 bed • 1 bath • 3 guests

Purchase Price

-65

Airbnb Investor Score

-$16,430

Annual Profit

2.6%

Cap Rate

-17.1%

Cash on Cash

$27,854

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $112/night at 76% occupancy ($31,089.56). Airbtics projects $93/night at 82% occupancy ($27,853).

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$28,901

Avg annual revenue

82%

Avg occupancy rate

$93

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

$25k

$35k

$45k

-$16,430

Profit

Revenue

$27,854

Operating Expenses

$17,301

Operating Income

$10,553

Mortgage & Taxes

$26,983

Profit (Cash Flow)

-$16,430

$96,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$4,250

Closing Costs

$12,000

Total

$96,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.07%

Cap Rate

2.63%

Return on Investment

-0.52%