BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Salamandry, Warszawa, Województwo mazowieckie, 03-982

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$18,993

Profit (Cash Flow)

-$8,129

Cash on Cash Return

-129.3%

Annual Revenue

$18,993

AirDNA projects $91/night at 53% occupancy ($17,615). Airbtics projects $113/night at 61% occupancy ($25,176). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,029	$25,670	$35,203	$54,496
Occupancy	50%	63%	74%	84%
Nightly Rate	$84	$108	$126	$173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nowoczesne mieszkanie ze słonecznym ogródkiem	$38,238	$133	77%	3	2	1	$18	❌	❌	❌	Y / Y	⭐️ 5 (2)
w 136	$37,622	$125	77%	3	2	1	$63	❌	❌	✅	Y / N	⭐️ 5 (24)
Łukowska 3 \| Comfortable Apartment \| Air condition	$14,149	$96	38%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (2)
Warsaw Concierge Kamionek	$35,059	$161	58%	3	2	1	$63	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Aleja 3 Maja 7 by Homeprime	$26,195	$91	76%	3	2	3	$63	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
Apartament Port Praski	$23,201	$84	74%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Dobra elegant, 3 bedroom apartment	$56,771	$217	71%	3	3	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (79)
The Good Apartment \| Powiśle \| 3 bedrooms	$27,346	$112	63%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Plac Unii: przestrzeń, lokalizacja, kawa	$23,287	$81	76%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Apartament Stara Praga 1	$27,199	$144	51%	3	2	2	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Royal Retreat \| Luxury Apartment Lazienki Park	$36,435	$192	50%	3	2	3	$91	❌	✅	❌	Y / Y	⭐️ 4.8 (20)
Royal Łazienki Park	$19,056	$82	60%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Old Prague 11 person cozy attic All for you	$13,628	$64	55%	3	2	1	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Nowy Swiat 29 \| Beautiful Apartment \| AC	$41,130	$121	91%	3	2	1	$68	❌	❌	✅	Y / N	⭐️ 4.7 (35)
Blue House in City Center	$44,436	$171	71%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (166)
Spiralna 3-Bedroom Apartment	$23,235	$109	55%	3	2	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Secluded Urban Hideaway with Modern Comforts	$58,915	$230	68%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Apartament pod arkadami.	$56,139	$156	98%	3	2	1	$13	❌	❌	✅	Y / Y	⭐️ 4.9 (103)
Apartment Pulawska 105	$14,078	$58	63%	3	2	1	$20	✅	❌	✅	Y / Y	⭐️ 4.7 (23)
Warsaw Concierge Targowa	$29,141	$118	66%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Warneńska 4 \| 3 Bedrooms \| Ideal for Families	$24,894	$118	55%	3	2	1	$68	❌	❌	❌	Y / N	⭐️ 4.3 (15)
Krucza 41/43 \| Spacious Apartment \| Next to PKiN	$32,884	$121	71%	3	2	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
DOM funkcjonalny - bauhaus Nº 4	$11,087	$85	34%	3	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
WARSAW CENTER POWIŚLE 3 rooms 10th floor view	$23,600	$104	62%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
City Center/D27	$26,400	$84	84%	3	1	1	$25	❌	❌	✅	Y / Y	⭐️ 4.7 (43)
City Center nice view AC balcony National Museum	$19,039	$59	85%	3	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (212)
Warsaw Concierge Koneser	$22,821	$84	70%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.6 (39)
Apartment central location, Plac Zbawiciela, Metro	$14,253	$42	88%	3	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (441)
Art Apartment Wilcza Street	$20,571	$108	50%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Charming Design Apartment in a Historical Building	$20,886	$117	47%	3	1	2	$63	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Nowy Swiat 29 \| Apartment \| Air conditioning	$31,632	$108	77%	3	1	1	$65	❌	❌	✅	Y / N	⭐️ 4.6 (28)
Warsaw Concierge Mińska Loft	$24,037	$102	60%	3	2	1	$51	❌	❌	❌	Y / Y	⭐️ 5 (12)
Royal Park Mokotów ♔ 3 bedrooms & balcony	$17,431	$95	48%	3	1	1	$68	❌	❌	❌	Y / Y	⭐️ 4 (17)
SuperApart Grochowska 326	$27,327	$110	65%	3	1	1	$50	❌	❌	✅	N / Y	⭐️ 4 (1)
Warsaw Concierge Mokotów 100m2	$17,994	$88	50%	3	2	1	$63	❌	❌	❌	Y / Y	⭐️ 4.4 (23)
Warsaw Concierge Praga Centrum	$24,394	$131	49%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Warsaw Concierge Stalowa	$21,785	$88	65%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (37)

Return Metrics

-129.27% 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)	-$8,128	-$16,257	-$24,385	-$32,514	-$40,642	-$81,285	-$243,855
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	-$8,128	-$16,257	-$24,385	-$32,514	-$40,642	-$81,285	-$243,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-129.27%

Payback Period Days

Return on Investment

-129.27%

3 Salamandry Warszawa, Województwo mazowieckie, 03-982

3 bed • 1 bath • 8 guests

Monthly Rent

$18,993

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $91/night at 53% occupancy.Projected nightly rate is $113/night at 61% occupancy.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$26,479

Avg annual revenue

61%

Avg occupancy rate

$113

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

$25k

$40k

$60k

-$8,129

Profit

Revenue

$18,993

Operating Expenses

$11,521

Operating Income

$7,471

Net Effective Rent

$15,600

Profit (Cash Flow)

-$8,129

$6,288

Cash Investment

Renos & Furnishing

$6,188

Setup Costs

$100

Total

$6,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-129.27%

Payback Period Days