BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 21 Obala kralja Tomislava, Kaštel Stari, Splitsko-dalmatinska županija, 21216

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€23,526

Profit (Cash Flow)

-€26,280

Cash on Cash Return

-674.6%

Annual Revenue

€23,526

AirDNA projects €40/night at 74% occupancy ($10,892). Airbtics projects €104/night at 62% occupancy ($23,525). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, €104 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,918€18,322€32,996€64,569
Occupancy53%59%74%80%
Nightly Rate€61€84€121€219

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Castel Beachfront Apartment - Kastela

No image available

€29,334
€141
57%
123€0❌❌❌Y / Y⭐️ 5 (30)
Lovely Newly Renovated Apartment Near Sea

No image available

€22,073
€81
74%
122€0❌❌❌Y / Y⭐️ 4.9 (86)
Apartment Lidia - barbecue

No image available

€14,515
€73
54%
105€0❌❌❌Y / Y⭐️ 5 (5)
Apartment in a stone building by the Adriac Sea

No image available

€10,168
€84
33%
113€0❌❌❌Y / Y⭐️ 5 (6)
Sedam Bisera - Seaview Apartment mit Meerblick

No image available

€13,548
€63
48%
112€58❌❌✅N / Y⭐️ 4.5 (9)
Guest house studio apartment

No image available

€9,332
€65
39%
112€0❌❌❌Y / Y⭐️ 5 (28)
Apartment OLEANDAR situated between SPLIT & TROGIR

No image available

€9,829
€45
59%
123€10❌❌❌N / Y⭐️ 4.9 (64)
"Tovar" Apartments

No image available

€12,208
€41
80%
112€14❌❌✅Y / Y⭐️ 4.9 (113)
Dream apartment for the perfect vacation

No image available

€25,961
€89
80%
112€0❌❌❌Y / Y⭐️ 5 (61)
Apartment Nika

No image available

€11,034
€91
33%
115€0❌❌❌N / N⭐️ 4.5 (10)
Apartment Porat- in the stone house on the sea

No image available

€21,044
€96
60%
113€0❌❌❌Y / Y⭐️ 5 (143)
Single bed room near Split Airport

No image available

€9,086
€39
63%
101€0❌❌✅N / Y⭐️ 4.7 (22)
Lane

No image available

€11,401
€42
74%
112€0❌❌✅N / Y⭐️ 5 (18)
Apartmani MILA

No image available

€11,587
€90
35%
113€0❌❌❌Y / N⭐️ 0 (0)
Apartment Madelen 2

No image available

€18,929
€86
59%
113€24❌❌❌Y / Y⭐️ 4.5 (9)
Apartman Madelen 3

No image available

€16,272
€85
51%
113€29❌❌❌Y / Y⭐️ 4.8 (6)
Deluxe Apartment with balcony and sea view

No image available

€17,127
€85
55%
115€0❌❌❌N / Y⭐️ 5 (3)
Apartmani Kulin

No image available

€13,876
€46
83%
121€0❌❌✅Y / Y⭐️ 4.9 (18)
Boutique Suite in Historical Center

No image available

€36,332
€170
58%
113€40❌❌✅N / Y⭐️ 5 (11)
Studio apartman uz more

No image available

€17,527
€66
72%
113€7❌❌❌N / Y⭐️ 5 (22)
Apartment 20 meters from the sea

No image available

€15,213
€46
91%
127€0❌❌❌N / Y⭐️ 4.6 (13)
Beachfront.Seafront.Great View.Comfort.Location.

No image available

€30,628
€115
73%
117€0❌❌❌Y / Y⭐️ 5 (50)
Apartment Bougainvillea with nice garden

No image available

€18,566
€106
48%
117€0❌❌✅Y / Y⭐️ 5 (1)
MiniPalais apartment ****

No image available

€24,368
€113
59%
111€0❌❌❌Y / Y⭐️ 4.9 (87)
Gorgeous apartment in Kastel Stari with WiFi

No image available

€57,019
€219
71%
111€0❌❌❌Y / N⭐️ 4.3 (4)
Apartmani Keran

No image available

€44,973
€219
56%
111€0❌❌❌Y / N⭐️ 4.4 (5)
Awesome apartment in Kastel Stari with kitchen

No image available

€75,936
€266
78%
111€0❌❌❌Y / N⭐️ 0 (0)
Awesome apartment in Kastel Stari with kitchen

No image available

€51,214
€226
62%
111€0❌❌❌N / N⭐️ 5 (2)
Apartman Madelen 1

No image available

€19,497
€72
73%
113€30❌❌✅Y / Y⭐️ 4 (5)
Studio apartman Madelen

No image available

€12,364
€60
55%
113€29❌❌✅Y / Y⭐️ 4.8 (12)
Beautiful apartament "Kulin" near sea

No image available

€14,311
€53
74%
111€0❌❌✅Y / Y⭐️ 5 (6)
Historical stone house few steps from the sea

No image available

€29,981
€170
48%
117€14❌❌❌Y / Y⭐️ 5 (59)
Apartment Roza

No image available

€9,014
€47
49%
116€32❌❌❌Y / N⭐️ 5 (6)
Stunning apartment in Kastel Stari with WiFi

No image available

€41,662
€184
62%
111€0❌❌❌N / N⭐️ 0 (0)
Charming apartment in the centar

No image available

€28,911
€81
98%
113€0❌❌✅Y / Y⭐️ 4.8 (27)
Studio apartman Harmony

No image available

€14,495
€60
66%
112€0❌❌❌Y / Y⭐️ 5 (52)
Apartman prizemlje 20 metara od mora

No image available

€19,913
€67
81%
113€0❌❌❌Y / Y⭐️ 4.3 (9)
Apartment Kala II

No image available

€9,725
€62
43%
113€0❌❌❌Y / Y⭐️ 5 (1)
Lovely apartment in Kastel Stari with WiFi

No image available

€63,444
€219
79%
111€0❌❌❌Y / N⭐️ 5 (1)
Nice apartment in Kastel Stari with kitchen

No image available

€45,777
€219
57%
111€0❌❌❌Y / N⭐️ 4 (1)

Return Metrics

-674.55% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€26,279-€52,559-€78,838-€105,118-€131,398-€262,796-€788,389
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-€26,279-€52,559-€78,838-€105,118-€131,398-€262,796-€788,389

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-674.55%

Payback Period Days

0

Return on Investment

-674.55%

property-location

21 Obala kralja Tomislava Kaštel Stari, Splitsko-dalmatinska županija, 21216

1 bed • 1 bath • 4 guests

€23,526

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €40/night at 74% occupancy.Projected nightly rate is €104/night at 62% occupancy.

Top 46% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€23,954

Avg annual revenue

62%

Avg occupancy rate

€104

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

€10k

€30k

€55k

€75k

Sign up to see the data on 40 all comparables

-€26,280

Profit

Revenue

€23,526

Operating Expenses

€13,806

Operating Income

€9,720

Net Effective Rent

€36,000

Profit (Cash Flow)

-€26,280

€3,896

Cash Investment

Renos & Furnishing

€3,806

Setup Costs

€90

Total

€3,896

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-674.55%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service