BNBCalc Short Term Rental Investment Analysis Wielkopolska, Gdańsk, Województwo pomorskie, 80-180

1 bed • 1 bath • 4 guests • €100,000

BNB

Calc

Annual Revenue

€16,048

Profit (Cash Flow)

-€1,332

Cap Rate

4.0%

Annual Revenue

€16,048

AirDNA projects €65/night at 39% occupancy ($9,207). Airbtics projects €62/night at 57% occupancy ($12,855). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, €64 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,033	€11,351	€16,822	€31,942
Occupancy	45%	59%	69%	78%
Nightly Rate	€41	€50	€64	€109

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Zielony apartament, słoneczne miejsce w Gdańsku	€6,304	€49	35%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Gdańsk Apartament Zaciszny	€18,511	€63	78%	1	1	2	€22	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Cosy 2-room apartment with balcony	€5,420	€46	30%	1	1	4	€9	❌	❌	✅	Y / Y	⭐️ 4 (1)
Lato Gdańsk	€5,144	€30	47%	1	2	4	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Zaciszny Apartament	€10,376	€34	80%	1	1	1	€13	❌	❌	❌	Y / Y	⭐️ 5 (131)
Apartament z dużym tarasem Gdańsk Nieborowska	€10,190	€36	78%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (171)
Nocleg u Kasi Trójmiasto	€11,074	€62	49%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Hokejowa Apartment with Terrace \| Parking \| Gdansk	€13,263	€52	65%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 5 (3)
Apartament typu Superior Suite w Coffee Inn Gdańsk	€24,748	€116	58%	1	1	1	€6	❌	❌	❌	N / Y	⭐️ 0 (0)
Basement flat with the garden access	€6,859	€32	58%	1	1	3	€18	❌	❌	✅	Y / Y	⭐️ 5 (165)
Apartament wakacyjny w Gdańsku	€12,198	€40	80%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (20)
Tricity Apartments - Wilga Park	€13,115	€50	66%	1	1	2	€41	❌	❌	❌	Y / N	⭐️ 5 (3)
Apartament Orania 60M2 z ogrodem	€23,963	€168	39%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Nowoczesny apartament z garażem Morelowa	€9,908	€59	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Chill Baza	€10,770	€50	56%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Platynowa 15 \| Apartment in Gdańsk \| Garden	€10,369	€56	46%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Szumilas III p	€10,751	€46	61%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (16)
Wohnung mit Garten und Klimaanlage	€13,788	€50	73%	1	1	4	€26	❌	❌	✅	Y / Y	⭐️ 5 (10)
Turzycowa 45 \| Modern Apartment \| Parking	€9,728	€41	58%	1	1	1	€63	❌	❌	✅	Y / N	⭐️ 5 (2)
Mieszkanie Borkowo/ Gdańsk	€7,303	€42	47%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (12)
PRZYTULNE 37 M2 ORUNIA GÓRNA	€5,488	€41	37%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (199)
Szumilas I p	€6,971	€46	37%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Lavender Hill Modern Box	€15,608	€82	52%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (8)
Apartament Pogodny	€14,895	€55	74%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Apartament CZĘSTOCHOWSKA	€6,550	€51	35%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Przemyska 35B \| Fashionable Apartment \| Parking	€9,147	€37	62%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4 (5)
Jabłoniowa 13A \| Apartment Gdańsk \| Parking	€13,139	€48	68%	1	1	1	€61	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Apartment in Gdańsk \| Desk \| Balcony \| Parking	€11,485	€44	63%	1	1	1	€61	❌	❌	❌	Y / N	⭐️ 4.8 (4)
Cozy apartment with parking	€9,875	€37	68%	1	1	7	€48	❌	❌	❌	Y / Y	⭐️ 5 (4)
Przytulny apartament z parkingiem	€5,932	€41	40%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apartament Wiktoria	€26,484	€96	75%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Apartament "Słoneczny"	€19,800	€86	63%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Apartament Borkowo	€12,168	€38	81%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Go2Nati apartament	€19,734	€78	69%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartament z tarasem	€16,758	€109	42%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Pleasant Stay \| Niepołomicka with Balcony	€46,464	€184	67%	1	1	1	€61	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Skandinavia Deluxe Apartment	€13,036	€50	71%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Comfortable Stay \| Królowej Jadwigi	€39,090	€119	90%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (13)

Return Metrics

-5.1% 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)	-€1,331	-€2,663	-€3,994	-€5,326	-€6,658	-€13,316	-€39,948
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€101,668	€103,426	€105,277	€107,224	€109,269	€121,075	€202,777

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.1%

Cap Rate

Return on Investment

11.8%

Wielkopolska Gdańsk, Województwo pomorskie, 80-180

1 bed • 1 bath • 4 guests

Purchase Price

-12

Airbnb Investor Score

-€1,331

Annual Profit

4.0%

Cap Rate

-5.1%

Cash on Cash

€16,048

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €65/night at 39% occupancy.Projected nightly rate is €62/night at 57% occupancy.

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.

€13,441

Avg annual revenue

57%

Avg occupancy rate

€61

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

€5k

€20k

€30k

€45k

-€1,332

Profit

Revenue

€16,048

Operating Expenses

€12,046

Operating Income

€4,002

Mortgage & Taxes

€5,333

Profit (Cash Flow)

-€1,332

€26,076

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€3,076

Closing Costs

€3,000

Total

€26,076

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.1%

Cap Rate

Return on Investment

11.8%