BNBCalc Short Term Rental Rental Arbitrage Analysis 108 Bruzdowa, Warszawa, Województwo mazowieckie, 02-991

2 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$27,569

Profit (Cash Flow)

$704

Cash on Cash Return

14.7%

Annual Revenue

$27,569

AirDNA projects $79/night at 65% occupancy ($18,755). Airbtics projects $93/night at 66% occupancy ($22,418). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,331	$22,729	$28,700	$38,530
Occupancy	58%	67%	74%	80%
Nightly Rate	$70	$89	$102	$127

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lux Apartment close to Medicover Hospital	$20,739	$65	86%	2	2	2	$31	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Hlonda Deluxe Apartment with Terrace	$23,599	$90	68%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.2 (27)
Apartament Wiktoria Wilanów	$34,758	$128	70%	2	2	1	$58	❌	❌	✅	N / Y	⭐️ 5 (3)
Verdant Sadyba	$17,998	$77	60%	2	2	2	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
P&O Apartments Juhasów - Wawer	$34,085	$127	71%	2	3	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (2)
MODERN & FUNCTIONAL APARTMENT WWA	$15,010	$73	56%	2	2	2	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
CENTRUM/ŁAZIENKI KRÓLEWSKIE /BULWARY/PORT/TORWAR	$18,552	$52	95%	2	2	1	$10	❌	❌	❌	Y / Y	⭐️ 4.8 (516)
SuperApart Łużycka apt.12	$18,595	$63	76%	2	2	1	$42	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Royal Residence Wilanów	$27,154	$137	52%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (15)
P&O Apartments Hawajska	$21,203	$88	64%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Big cozy apartment near Metro, easy parking	$13,391	$70	50%	2	2	1	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Herbu Janina 11 \| Stylish Apartment \| Parking	$26,591	$116	60%	2	2	1	$65	❌	❌	✅	Y / N	⭐️ 3.5 (4)
Superb Place to LIVE Czerska \| Family Apartment	$24,882	$112	57%	2	2	2	$63	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
Sielecka 39 \| Spacious Apartment \| Parking	$29,072	$103	74%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Aleja Sikorskiego 18 by Homeprime	$15,438	$56	67%	2	1	3	$63	❌	❌	❌	Y / Y	⭐️ 4.4 (27)
Wilanów Violet Apartment	$26,469	$87	81%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
APARTAMENT WILANÓW - SARMACKA 1B	$9,550	$53	47%	2	1	1	$13	❌	❌	❌	N / Y	⭐️ 4.7 (44)
Lovely Apartment vis-a-vis Medicover and Paley	$21,002	$70	81%	2	1	1	$31	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Royal Place Apartment Wilanów	$17,410	$71	67%	2	1	2	$0	✅	❌	❌	N / Y	⭐️ 4.8 (9)
Wiślany Mokotów Stylish Apartment	$18,369	$75	63%	2	2	1	$47	❌	❌	❌	Y / Y	⭐️ 4.4 (27)
Cosy top floor flat in Natolin	$14,142	$56	69%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luksusowy apartament z sauną, jacuzzi i ogrodem	$42,022	$260	44%	2	2	4	$25	❌	✅	❌	Y / Y	⭐️ 4.7 (13)
Wilanów Heaven Apartment 50	$21,329	$77	72%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.2 (20)
Kopcińskiego 16 \| Modern Apartment \| Wi-Fi	$21,135	$100	56%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (5)
Sengera Cichego 12 \| Fashionable apartment \| Batht	$17,595	$100	44%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 3 (2)
mieszkanie	$7,138	$30	65%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 3 (3)
Wilanów Dream Apartment 49	$28,105	$97	75%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Wilanow modern 2 bedroom 85m2	$13,579	$70	53%	2	2	7	$0	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Warsaw Concierge Sadyba	$24,949	$102	64%	2	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
SuperApart ul. Relaksowa 37	$18,826	$66	75%	2	2	1	$43	❌	❌	✅	Y / Y	⭐️ 4 (1)
Mokotów Premium Apartment with Terrace	$27,030	$95	74%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Mokotów Apartment Bluszczańska \| Parking	$21,770	$96	59%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Premium Artdeco Boutique	$24,449	$95	67%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.1 (15)
Our Sweet Home -Spacious apt 2 minutes from Metro	$24,239	$89	73%	2	2	2	$38	❌	✅	❌	Y / Y	⭐️ 5 (23)
Raya Mansion - lovely 2 bedroom flat near Olinek	$33,254	$118	77%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Przytulnie i miło	$30,261	$106	78%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Sarmacka 4B \| Comfort Apartment \| 2 Bathrooms	$41,567	$209	53%	2	3	1	$70	❌	❌	❌	Y / Y	⭐️ 4 (3)
Spacious, calm apartment, close to the centrum.	$23,058	$90	70%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (55)
Casa Bonita - Near Olinek with lawn	$24,303	$83	80%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
ShortStayPoland Bartycka (B105)	$25,267	$96	69%	2	2	14	$72	❌	❌	❌	Y / Y	⭐️ 4.8 (12)

Return Metrics

14.7% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$704	$1,408	$2,112	$2,816	$3,520	$7,040	$21,122
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$704	$1,408	$2,112	$2,816	$3,520	$7,040	$21,122

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.7%

Payback Period Days

2483

Return on Investment

14.7%

108 Bruzdowa Warszawa, Województwo mazowieckie, 02-991

2 bed • 1 bath • 2 guests

Monthly Rent

$27,569

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $79/night at 65% occupancy.Projected nightly rate is $93/night at 66% occupancy.

Occupancy Rate

Top 28% 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.

$22,947

Avg annual revenue

66%

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

$5k

$20k

$30k

$45k

$704

Profit

Revenue

$27,569

Operating Expenses

$12,465

Operating Income

$15,104

Net Effective Rent

$14,400

Profit (Cash Flow)

$704

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

14.7%

Payback Period Days

2483