Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Bd. Timișoara, București, București,

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€14,938

Profit (Cash Flow)

-€5,293

Cash on Cash Return

-168.9%

Annual Revenue

€14,938

AirDNA projects €44/night at 50% occupancy ($8,004). Airbtics projects €50/night at 56% occupancy ($10,134). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, €55 rate per night.

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

Percentiles25%50%75%90%
Revenue€6,550€10,386€15,346€19,897
Occupancy43%58%74%81%
Nightly Rate€41€48€55€66

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
€13,044
€42
85%
122€0❌❌❌Y / Y⭐️ 5 (20)
€11,154
€39
78%
121€0❌❌❌Y / Y⭐️ 4.8 (31)
€12,276
€52
64%
122€0❌❌❌Y / Y⭐️ 5 (4)
€9,094
€51
47%
111€16❌❌✅Y / Y⭐️ 4.9 (12)
€6,898
€41
46%
111€0❌❌❌Y / Y⭐️ 5 (8)
€13,748
€51
73%
111€0❌❌❌Y / Y⭐️ 5 (104)
€9,103
€55
45%
111€0❌❌✅N / Y⭐️ 5 (2)
€5,022
€34
40%
111€0❌❌❌Y / Y⭐️ 4.2 (11)
€9,844
€40
65%
113€20❌❌❌Y / Y⭐️ 5 (70)
€8,398
€41
56%
112€0❌❌❌Y / Y⭐️ 5 (85)
€11,356
€42
74%
111€0❌❌❌Y / Y⭐️ 5 (71)
€9,936
€67
40%
112€17❌❌✅Y / Y⭐️ 5 (17)
€21,113
€71
80%
122€10❌❌❌Y / Y⭐️ 5 (10)
€14,115
€68
57%
112€0❌❌❌Y / N⭐️ 5 (5)
€13,124
€51
71%
112€0❌❌❌Y / Y⭐️ 5 (5)
€13,528
€43
83%
112€25❌❌❌Y / Y⭐️ 5 (23)
€22,404
€139
44%
111€0❌❌❌Y / Y⭐️ 4.9 (20)
€15,169
€55
75%
121€103❌❌✅Y / Y⭐️ 4.9 (34)
€6,905
€43
44%
112€0❌❌❌Y / Y⭐️ 5 (12)
€8,717
€48
49%
112€12❌❌✅Y / Y⭐️ 5 (44)
€5,077
€34
39%
112€10❌❌❌Y / N⭐️ 5 (6)
€16,072
€61
72%
122€0❌❌❌Y / Y⭐️ 4.9 (12)
€4,862
€32
41%
112€0❌❌❌Y / Y⭐️ 4.9 (49)
€9,671
€56
47%
111€0❌❌❌Y / Y⭐️ 0 (0)
€8,683
€29
82%
117€21❌✅❌Y / Y⭐️ 4.8 (19)
€8,848
€41
59%
121€0❌❌❌Y / Y⭐️ 4.7 (19)
€10,830
€51
55%
112€30❌❌❌Y / Y⭐️ 5 (3)
€15,109
€54
76%
111€0❌❌❌Y / Y⭐️ 5 (18)
€16,950
€57
81%
112€0❌❌❌N / N⭐️ 5 (2)
€11,523
€53
59%
111€0❌❌❌Y / N⭐️ 0 (3)
€7,709
€32
65%
112€0❌❌❌Y / Y⭐️ 0 (3)
€13,428
€48
77%
111€0❌❌❌Y / Y⭐️ 5 (2)
€8,723
€39
61%
112€0❌❌❌Y / Y⭐️ 5 (6)
€5,980
€42
37%
111€20❌❌❌Y / Y⭐️ 4.7 (6)
€12,158
€40
83%
111€0❌❌❌Y / N⭐️ 0 (1)

Return Metrics

-168.93% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€5,293-€10,586-€15,879-€21,172-€26,465-€52,930-€158,790
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-€5,293-€10,586-€15,879-€21,172-€26,465-€52,930-€158,790

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-168.93%

Payback Period Days

0

Return on Investment

-168.93%

property-location

Bd. Timișoara București, București

1 bed • 1 bath • 2 guests

€14,938

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €44/night at 50% occupancy.Projected nightly rate is €50/night at 56% occupancy.

Top 26% of comparables

Top 28% 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.

€10,303

Avg annual revenue

56%

Avg occupancy rate

€50

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

€0k

€10k

€15k

€25k

Sign up to see the data on 40 all comparables

-€5,293

Profit

Revenue

€14,938

Operating Expenses

€10,631

Operating Income

€4,307

Net Effective Rent

€9,600

Profit (Cash Flow)

-€5,293

€3,133

Cash Investment

Renos & Furnishing

€3,038

Setup Costs

€95

Total

€3,133

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-168.93%

Payback Period Days

0