BNBCalc Short Term Rental Investment Analysis Vukice Mitrović 66, Belgrade, Serbia

1 bed • 1 bath • 2 guests • $500,000

BNB

Calc

Annual Revenue

$10,585

Profit (Cash Flow)

-$27,901

Cap Rate

-0.2%

Annual Revenue

$10,585

AirDNA projects $37/night at 59% occupancy ($7,973). Airbtics projects $46/night at 63% occupancy ($10,584). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $46 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,210	$10,577	$14,705	$24,716
Occupancy	49%	66%	76%	86%
Nightly Rate	$34	$43	$52	$76

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dream 3	$6,413	$24	73%	1	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (101)
Cozy studio in warm neighborhood	$3,283	$23	39%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (20)
Dream	$5,556	$22	69%	1	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (73)
Experience Belgrade's favorite area	$12,649	$36	96%	1	1	1	$0	❌	✅	✅	N / Y	⭐️ 4.5 (44)
Cozy apartment in Vracar	$9,817	$34	78%	1	1	1	$5	❌	❌	✅	Y / Y	⭐️ 5 (42)
Chic in the city#3	$12,254	$62	53%	1	1	3	$16	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spark Studio	$10,988	$38	79%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (50)
Hedonsit-Boulevard Stayhouse	$14,913	$55	70%	1	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.5 (3)
"A" 1 BR/King bed suite near Red cross	$10,387	$43	66%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Luxurious apartment in Belgrade, Crveni krst	$11,915	$81	35%	1	2	3	$39	❌	❌	❌	Y / Y	⭐️ 5 (30)
President Apartman By Bozic 5	$16,063	$77	57%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (42)
Promo price-cosy, comfy & quiet apt in city center	$9,741	$32	82%	1	1	2	$5	❌	❌	❌	Y / Y	⭐️ 5 (350)
Turquoise orange, the art of vacation PROMO	$14,274	$52	75%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (51)
President Apartman By Bozic 7	$17,803	$76	64%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (53)
Vracar moderan stan 25m2 sa bastom	$6,577	$30	58%	1	1	2	$11	❌	❌	✅	N / Y	⭐️ 4.4 (34)
Apartment Nataly in Belgrade	$11,105	$41	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Angelina 01, Beograd	$9,329	$49	51%	1	1	2	$14	❌	❌	❌	Y / Y	⭐️ 5 (12)
Ahoy S Belgrade, Vracar	$13,535	$43	86%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (10)
Hedonist-Boulevard Stayhouse	$15,522	$61	64%	1	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.5 (8)
URBAN GREEN - Corner w/ a Story.	$21,107	$79	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Fine Apartments at Vracar, close to St Sava Temple	$13,884	$57	66%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (81)
MoMa apartman	$14,084	$39	97%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (33)
Monet:Nomads, MedTourist, Wellns	$11,854	$50	63%	1	1	2	$27	❌	✅	❌	Y / Y	⭐️ 5 (4)
Lovely 1-bedroom rental unit in Belgrade	$5,084	$38	35%	1	1	1	$10	❌	❌	✅	N / N	⭐️ 5 (12)
Belgrade's Ruby	$9,011	$34	70%	1	1	4	$19	❌	❌	❌	Y / Y	⭐️ 5 (30)
Olivera's Apartman	$14,115	$40	95%	1	1	1	$5	❌	❌	❌	Y / Y	⭐️ 5 (32)
Angelina apartment 3 (tiny house)	$6,827	$40	45%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cosy Place	$10,098	$31	89%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (124)
President Apartman Spa By Bozic	$25,595	$111	63%	1	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (118)
Luxury chic apartment in Belgrade	$4,315	$34	34%	1	1	2	$11	❌	❌	✅	N / Y	⭐️ 4.5 (116)
PICCOLO studio-Belgrade,Crveni krst	$7,722	$51	41%	1	1	3	$5	❌	❌	❌	Y / Y	⭐️ 5 (6)
Beige Belgrade Vracar	$10,669	$37	78%	1	1	1	$5	❌	❌	❌	Y / Y	⭐️ 5 (42)
Apartment Vukov Spomenik	$6,497	$48	36%	1	1	1	$13	❌	✅	✅	Y / Y	⭐️ 5 (1)
Nice and quite apartment in the center of Vracar	$7,244	$24	81%	1	1	3	$16	❌	❌	❌	N / Y	⭐️ 4.5 (182)
Mintis	$12,444	$50	68%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Artsy studio in Vračar district	$3,305	$21	43%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Milenkovic Apartments	$14,742	$53	76%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Apartmen Angelina 02.	$5,744	$44	34%	1	1	2	$14	❌	❌	❌	Y / Y	⭐️ 5 (8)
Fully furnished 1-bedroom with parking inside	$9,513	$45	51%	1	1	3	$32	❌	❌	✅	Y / Y	⭐️ 5 (38)

Return Metrics

-23.6% 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)	-$27,901	-$55,802	-$83,704	-$111,605	-$139,507	-$279,014	-$837,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$487,098	$474,647	$462,659	$451,148	$440,129	$392,943	$376,586

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.6%

Cap Rate

-0.24%

Return on Investment

-4.95%

66 Vukice Mitrović Beograd

1 bed • 1 bath • 2 guests

Purchase Price

-100

Airbnb Investor Score

-$27,901

Annual Profit

-0.2%

Cap Rate

-23.6%

Cash on Cash

$10,585

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $37/night at 59% occupancy.Projected nightly rate is $46/night at 63% occupancy.

Occupancy Rate

Top 61% 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.

$10,738

Avg annual revenue

63%

Avg occupancy rate

$46

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

$10k

$20k

$25k

-$27,901

Profit

Revenue

$10,585

Operating Expenses

$11,820

Operating Income

-$1,236

Mortgage & Taxes

$26,666

Profit (Cash Flow)

-$27,901

$118,188

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$3,188

Closing Costs

$15,000

Total

$118,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.6%

Cap Rate

-0.24%

Return on Investment

-4.95%