BNBCalc Short Term Rental Rental Arbitrage Analysis 1a Mindaugo g., Vilnius, Vilniaus apskr., 03107

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$15,895

Profit (Cash Flow)

-$1,195,285

Cash on Cash Return

-36353.0%

Annual Revenue

$15,895

AirDNA projects $59/night at 72% occupancy ($15,515). Airbtics projects $64/night at 68% occupancy ($15,895). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $64 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,132	$15,651	$21,467	$31,861
Occupancy	55%	69%	82%	88%
Nightly Rate	$54	$60	$69	$96

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Old town homestay	$13,627	$42	87%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (99)
Domillion 1bdr lovely apt with parking &lift B9a4!	$24,013	$69	92%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 5 (71)
Cozy Suite with Inner Yard	$11,648	$58	54%	1	1	1	$8	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Klaipedos Apartment	$15,204	$62	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Center Apartment, Vilnius, Old Town, Free Parking	$20,532	$102	55%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Modern Uptown studio	$12,298	$60	56%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (108)
Enchanting Retreat - Old Town Romance with Parking	$17,745	$57	80%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 5 (157)
Teatro 1bedroom Apartment	$19,862	$65	82%	1	1	2	$27	❌	✅	❌	Y / Y	⭐️ 5 (11)
Brand New Old Town Park Basanavičius Apartment	$16,552	$60	71%	1	1	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (164)
USA embassy centre Apartment!	$10,266	$55	51%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Apartment in Traku str by Reside Baltic	$11,718	$59	52%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Most Wanted apartment. Old town.	$26,166	$103	68%	1	1	2	$48	❌	❌	✅	Y / Y	⭐️ 5 (42)
Islandjios Basements - Apartment 2	$11,364	$45	69%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 3.5 (7)
Lovely apartment Traku str.	$20,645	$64	85%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 5 (72)
Center Apartment 10A	$15,548	$72	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (144)
Traku street flat - heart of Vilnius Old Town	$15,152	$46	90%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (592)
Cozy Central Attic	$31,596	$97	88%	1	1	2	$23	❌	❌	✅	Y / Y	⭐️ 0 (2)
M.K. Čiurlionis 7	$14,126	$58	63%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 5 (79)
City Center Apartment	$18,739	$64	80%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (14)
J. Basanavičiaus apartments	$9,968	$30	87%	1	1	2	$20	❌	❌	✅	Y / Y	⭐️ 4.8 (258)
Domillion 1bdr quiet apt w parking & greenery B9C1	$18,359	$60	79%	1	1	1	$37	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Vilnius Center Apartment Studio	$7,247	$44	45%	1	1.5	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (27)
Mo Apartment	$18,435	$73	69%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (178)
New and modern apartment in Old Town by URBAN RENT	$11,556	$59	50%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 5 (9)
New Town Classic Apartments SELF-CHECK IN	$15,962	$89	49%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Stylish apartment in the Old City + parking	$19,584	$58	91%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (156)
New & Stylish Old Town Apartment by URBAN RENT	$9,397	$59	40%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (6)
HaPPy Inn Arka, Self check-in, Parking, 2AC, Balcn	$19,821	$62	83%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 5 (23)
Brand New Central Panorama 24/7	$19,325	$96	55%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
L&A Apartment 10 min to Old Town	$11,371	$43	71%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (22)
L&A Apartment near Vilnius Old Town	$11,631	$44	71%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (64)
Pearl of the Old Town	$10,870	$66	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (217)
Lavender Old Town apartments with parking	$6,138	$43	39%	1	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Old Town Studio Apartment	$15,412	$57	72%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 4.7 (449)
Cosy luxury apartment in old city	$18,454	$84	59%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (8)
HaPPy Inn Egle,Self check-in,AC, Parking in garage	$33,253	$115	77%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 5 (24)
Traku street apartment - heart of Vilnius Old Town	$17,173	$68	69%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Cozy Suite Roomita	$11,419	$52	60%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Charming and very stylish apartment	$35,003	$96	98%	1	1	1	$16	❌	✅	✅	Y / Y	⭐️ 5 (8)
Old town apartment with cosy terrace	$13,652	$42	87%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (147)

Return Metrics

-36,352.95% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,195,285	-$2,390,570	-$3,585,855	-$4,781,140	-$5,976,425	-$11,952,850	-$35,858,552
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	-$1,195,285	-$2,390,570	-$3,585,855	-$4,781,140	-$5,976,425	-$11,952,850	-$35,858,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-36,352.95%

Payback Period Days

Return on Investment

-36,352.95%

1a Mindaugo g. Vilnius, Vilniaus apskritis, 03107

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact

test at Test

$15,895

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $59/night at 72% occupancy.Projected nightly rate is $64/night at 68% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$16,520

Avg annual revenue

68%

Avg occupancy rate

$64

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

$15k

$25k

$35k

-$1,195,285

Profit

Revenue

$15,895

Operating Expenses

$11,180

Operating Income

$4,715

Net Effective Rent

$1,200,000

Profit (Cash Flow)

-$1,195,285

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-36,352.95%

Payback Period Days