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 3 Salamandry, Warszawa, Województwo mazowieckie, 03-982

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$12,053

Profit (Cash Flow)

-$1,993

Cash on Cash Return

-31.7%

Annual Revenue

$12,053

AirDNA projects $91/night at 53% occupancy ($17,615). Airbtics projects $114/night at 63% occupancy ($26,231). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 30% occupancy rate, $110 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,869$24,823$36,568$50,476
Occupancy51%62%74%79%
Nightly Rate$87$106$131$170

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
Nowoczesne mieszkanie ze słonecznym ogródkiem
$39,862
$135
79%
31.51$18❌❌❌Y / Y⭐️ 0 (2)
w 136
$37,269
$131
73%
31.51$63❌❌✅Y / N⭐️ 5 (24)
Łukowska 3 | Comfortable Apartment | Air condition
$15,642
$97
42%
31.51$65❌❌✅Y / Y⭐️ 0 (2)
Warsaw Concierge Kamionek
$36,202
$169
57%
321$63❌❌❌Y / Y⭐️ 5 (35)
DOM funkcjonalny - bauhaus Nº 4
$11,871
$86
36%
311$30❌❌✅Y / Y⭐️ 5 (49)
WARSAW CENTER POWIŚLE 3 rooms 10th floor view
$23,442
$105
61%
312$0❌❌❌Y / Y⭐️ 4.5 (69)
Aleja 3 Maja 7 by Homeprime
$25,947
$92
75%
322$63❌❌❌Y / Y⭐️ 4.5 (129)
Dobra elegant, 3 bedroom apartment
$60,042
$220
74%
32.52$38❌❌✅Y / Y⭐️ 5 (88)
City Center/D27
$27,004
$87
83%
311$25❌❌✅Y / Y⭐️ 4.5 (46)
City Center nice view AC balcony National Museum
$19,532
$60
86%
312$38❌❌✅Y / Y⭐️ 5 (228)
Royal Łazienki Park
$20,844
$90
60%
31.51$40❌❌❌Y / Y⭐️ 5 (10)
Warsaw Concierge Koneser
$22,534
$87
67%
311$50❌❌❌Y / Y⭐️ 4.5 (41)
Apartment central location, Plac Zbawiciela, Metro
$14,125
$41
89%
311$22❌❌❌Y / Y⭐️ 5 (450)
Apartament Port Praski
$23,110
$85
73%
323$50❌❌❌Y / Y⭐️ 5 (53)
SuperApart Grochowska 326
$26,523
$110
63%
311$50❌❌✅N / Y⭐️ 0 (1)
The Good Apartment | Powiśle | 3 bedrooms
$28,142
$113
64%
31.51$75❌❌✅Y / Y⭐️ 4.5 (13)
Art Apartment Wilcza Street
$19,394
$111
46%
312$50❌❌❌Y / Y⭐️ 4.5 (20)
Charming Design Apartment in a Historical Building
$19,990
$119
44%
313$63❌❌❌Y / Y⭐️ 5 (67)
Plac Unii: przestrzeń, lokalizacja, kawa
$22,973
$78
78%
31.51$50❌❌✅Y / Y⭐️ 5 (42)
Apartament Stara Praga 1
$29,615
$148
54%
322$45❌❌❌Y / Y⭐️ 5 (35)
Nowy Swiat 29 | Apartment | Air conditioning
$33,164
$112
78%
311$65❌❌✅Y / N⭐️ 4.5 (33)
Royal Retreat | Luxury Apartment Lazienki Park
$36,681
$190
51%
323$91❌✅❌Y / Y⭐️ 4.5 (23)
Royal Park Mokotów ♔ 3 bedrooms & balcony
$17,431
$95
48%
311$68❌❌❌Y / Y⭐️ 4 (17)
Old Prague 11 person cozy attic All for you
$14,804
$69
56%
31.51$38❌❌❌Y / Y⭐️ 5 (85)
Warszawa Praga-Północ - 3 pokoje
$8,935
$88
27%
313$18❌❌✅Y / Y⭐️ 4.5 (9)
Loft apartment on two levels in Warsaw
$56,155
$225
66%
31.51$75❌❌✅Y / Y⭐️ 4.5 (17)
Blue House in City Center
$45,476
$175
71%
31.51$0❌❌❌Y / Y⭐️ 5 (172)
Warsaw Concierge Praga Centrum
$23,124
$132
46%
311$50❌❌❌Y / Y⭐️ 4.5 (18)
Labo Apartment Metro Wierzbno - 3 bedrooms
$12,827
$73
44%
311$63❌❌❌Y / Y⭐️ 3.5 (5)
Spiralna 3-Bedroom Apartment
$24,403
$110
57%
321$48❌❌❌Y / Y⭐️ 4 (14)
Chmielna 1/3 | Beautiful Apartment | AC
$32,654
$111
77%
311$65❌❌✅Y / N⭐️ 4.5 (11)
Apartament pod arkadami.
$57,201
$159
98%
321$13❌❌✅Y / Y⭐️ 5 (109)
Warsaw Concierge Stalowa
$22,074
$91
64%
311$50❌❌❌Y / Y⭐️ 4.5 (38)
Apartment Pulawska 105
$14,978
$60
65%
31.51$20✅❌✅Y / Y⭐️ 4.5 (27)
Krucza 41/43 | Spacious Apartment | Next to PKiN
$33,460
$121
72%
31.51$70❌❌✅Y / Y⭐️ 4.5 (27)
2 bedroom apartment in the center of Warsaw
$41,962
$185
61%
312$38❌❌❌Y / Y⭐️ 5 (28)
Park View Vintage Apartment in Praga District
$12,800
$85
40%
313$50❌❌❌Y / Y⭐️ 5 (130)
Warsaw Concierge Targowa
$29,365
$121
65%
31.51$50❌❌❌Y / Y⭐️ 5 (39)
Warneńska 4 | 3 Bedrooms | Ideal for Families
$25,433
$121
55%
31.51$68❌❌❌Y / N⭐️ 4.5 (15)
Wrzesińska 4 | Three Bedroom Apartment | Desk
$29,581
$105
75%
311$70❌❌❌Y / Y⭐️ 4.5 (10)

Return Metrics

-31.69% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,992-$3,985-$5,978-$7,971-$9,963-$19,927-$59,783
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-$1,992-$3,985-$5,978-$7,971-$9,963-$19,927-$59,783

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-31.69%

Payback Period Days

0

Return on Investment

-31.69%

property-location

3 Salamandry Warszawa, Województwo mazowieckie, 03-982

3 bed • 1 bath • 8 guests

$12,053

Annual Revenue

BNBCalc predicts this property will get $114 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 98% of comparables

Top 51% 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.

$27,414

Avg annual revenue

63%

Avg occupancy rate

$114

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

$25k

$40k

$60k

Sign up to see the data on 40 all comparables

-$1,993

Profit

Revenue

$12,053

Operating Expenses

$2,046

Operating Income

$10,007

Net Effective Rent

$12,000

Profit (Cash Flow)

-$1,993

$6,288

Cash Investment

Renos & Furnishing

$6,188

Setup Costs

$100

Total

$6,288

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-31.69%

Payback Period Days

0