BNBCalc Short Term Rental Rental Arbitrage Analysis 5 Azaliowa, Ustka, Województwo pomorskie, 76-270

4 bed • 7 bath • 19 guests • $0

BNB

Calc

Annual Revenue

$51,025

Profit (Cash Flow)

$11,980

Cash on Cash Return

134.4%

Annual Revenue

$51,025

Airbtics projects $358/night at 43% occupancy ($56,225). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $254 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,976	$25,390	$51,548	$291,721
Occupancy	27%	39%	55%	71%
Nightly Rate	$141	$177	$254	$1,118

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
mussurhouse	$84,590	$428	54%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Domek w Poddąbiu blisko plaży i lasu	$15,844	$111	39%	4	2	3	$0	❌	❌	✅	Y / N	⭐️ 4.8 (6)
Dom w Jezierzanach - Jarosławiec	$16,731	$130	34%	4	2	2	$13	✅	❌	✅	N / Y	⭐️ 5 (2)
Dom nad morzem do wynajęcia- Dębina k. Rowów	$29,874	$167	45%	4	3	5	$63	❌	❌	✅	Y / Y	⭐️ 5 (5)
Holiday House in Ustka	$16,274	$114	39%	4	3	7	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Baltic House Ustka	$69,079	$417	45%	4	2	5	$100	✅	✅	✅	Y / Y	⭐️ 0 (0)
Leśne Wzgórze	$50,413	$194	71%	4	3	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Słoneczny domek nad morzem	$18,461	$164	30%	4	3	4	$38	❌	❌	❌	Y / N	⭐️ 4.8 (11)
Chata w kratę	$36,927	$177	57%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
4 bedroom lovely home in Rowy	$143,215	$1,118	35%	4	4	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Stilles Haus an der Ostseeküste	$57,680	$197	80%	4	2	6	$108	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Rowerowa Przystań w Wytownie	$39,458	$196	55%	4	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Hana	$26,834	$156	47%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (4)
Domek letniskowy przy lesie	$31,992	$100	87%	4	2	5	$25	❌	❌	✅	Y / N	⭐️ 5 (21)
Dom nad morzem BASIA	$26,972	$134	55%	4	2	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)

Return Metrics

134.36% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,979	$23,959	$35,939	$47,919	$59,899	$119,798	$359,396
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	$11,979	$23,959	$35,939	$47,919	$59,899	$119,798	$359,396

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

134.36%

Payback Period Days

271

Return on Investment

134.36%

5 Azaliowa Ustka, Województwo pomorskie, 76-270

4 bed • 7 bath • 19 guests

Monthly Rent

$51,025

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $358/night at 43% occupancy.

Occupancy Rate

Top 25% of comparables

Avg Daily Rate

Top 25% of comparables

Seasonality

21 Airbnb Comparables

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

$47,062

Avg annual revenue

43%

Avg occupancy rate

$358

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

$55k

$100k

$145k

$11,980

Profit

Revenue

$51,025

Operating Expenses

$15,045

Operating Income

$35,980

Net Effective Rent

$24,000

Profit (Cash Flow)

$11,980

$8,916

Cash Investment

Renos & Furnishing

$8,816

Setup Costs

$100

Total

$8,916

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

134.36%

Payback Period Days

271