BNBCalc Short Term Rental Investment Analysis Witosa, Gorzów Wielkopolski, Województwo lubuskie, 66-400

3 bed • 1 bath • 1 guests • $200,000

BNB

Calc

Annual Revenue

$11,082

Profit (Cash Flow)

-$11,460

Cap Rate

-0.4%

Annual Revenue

$11,082

AirDNA projects $82/night at 37% occupancy ($11,081).

BNB Calc projects a 37% occupancy rate, $82 rate per night.

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

Return Metrics

-21.95% 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)	-$11,459	-$22,919	-$34,379	-$45,839	-$57,299	-$114,598	-$343,795
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$194,540	$189,260	$184,165	$179,262	$174,555	$154,184	$141,657

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.95%

Cap Rate

-0.39%

Return on Investment

-5.06%

Witosa Gorzów Wielkopolski, Województwo lubuskie, 66-400

3 bed • 1 bath • 1 guests

Purchase Price

-97

Airbnb Investor Score

-$11,459

Annual Profit

-0.4%

Cap Rate

-22.0%

Cash on Cash

$11,082

Annual Revenue

Projected nightly rate is $82/night at 37% occupancy.

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

-$11,460

Profit

Revenue

$11,082

Operating Expenses

$11,875

Operating Income

-$793

Mortgage & Taxes

$10,666

Profit (Cash Flow)

-$11,460

$52,188

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,188

Closing Costs

$6,000

Total

$52,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.95%

Cap Rate

-0.39%

Return on Investment

-5.06%