BNBCalc Short Term Rental Rental Arbitrage Analysis Kołobrzeg -Nexø, , ,

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$44,231

Profit (Cash Flow)

$25,134

Cash on Cash Return

524.9%

Annual Revenue

$44,231

Airbtics projects $150/night at 55% occupancy ($30,132). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,901	$22,827	$45,664	$115,928
Occupancy	39%	52%	70%	81%
Nightly Rate	$73	$116	$173	$385

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
7 osobowy apartament. Doskonała lokalizacja!	$27,715	$89	81%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Beach Jacuzzi & Sauna Kołobrzeg	$42,987	$232	49%	2	2	1	$30	✅	✅	✅	Y / Y	⭐️ 5 (3)
sonnige Wohnung	$32,992	$87	100%	2	2	2	$31	❌	❌	❌	Y / Y	⭐️ 4.4 (24)
Apart111 Apartament Rodzinny Kołobrzeg	$27,472	$114	65%	2	2	4	$38	❌	❌	✅	Y / Y	⭐️ 5 (6)
Garden 27 \| Luxury Apartment \| 2 Bedrooms	$11,780	$56	55%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Luksusowy apartament z dwiema sypialniami.	$129,451	$498	70%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 0 (0)
Apartament na Wyspie Solnej	$19,343	$151	35%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
703-Green Port-Deluxe Suite Apartament	$21,461	$104	50%	2	2	1	$164	✅	✅	❌	Y / Y	⭐️ 5 (2)
Wygodny apartament - Kołobrzeg	$8,283	$73	31%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Blue Sea Apartment, SPA & Pool	$18,509	$71	70%	2	2	2	$88	✅	✅	✅	Y / Y	⭐️ 5 (59)
Mieszkanie w Kołobrzegu	$17,560	$64	70%	2	2	4	$46	❌	❌	✅	Y / Y	⭐️ 5 (39)
Willa "Sand Garden" - Osiedle Bałtyk - Grzybowo	$27,115	$172	43%	2	2	3	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Apartament Sami Swoi	$19,083	$66	79%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Domek letniskowy 6 osobowy	$27,448	$178	39%	2	2	3	$50	❌	❌	✅	N / N	⭐️ 4 (1)
Czarna Perła Kołobrzeg ekskluzywny apartament	$41,274	$179	63%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (6)
510 Willa na Sobieskiego z prywatnym tarasem	$23,254	$143	38%	2	2	1	$251	❌	❌	❌	N / N	⭐️ 5 (1)
Baltic Marina Residence \| Apartment for 6 guests	$11,584	$92	32%	2	2	1	$76	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Uroczy Zakątek	$13,606	$82	45%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Duży Apartament Polanki nad morzem	$34,839	$140	66%	2	2	3	$50	✅	❌	✅	Y / Y	⭐️ 5 (12)
Apartament Kapitański przy Latarni Morskiej.	$19,637	$116	42%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Apartament VR10	$116,523	$411	77%	2	1	1	$63	❌	✅	❌	N / Y	⭐️ 5 (1)
Amber Apartment	$132,639	$387	93%	2	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4 (9)
Dobruk Apartamenty Grzesiek	$22,948	$190	33%	2	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Family Apartment \| 2 Bedrooms \| Balcony \|Kołobrzeg	$19,693	$73	72%	2	1	1	$76	✅	❌	✅	Y / N	⭐️ 5 (12)
Apartament " Bliżej Morza" PREMIUM I	$25,340	$77	88%	2	1	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (34)
Ferienwohnung mit priv.Stellplatz & 2 Fahrrädern	$15,056	$66	61%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Polanki Paradise	$30,060	$191	43%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
Glos mew .Apartament w Kołobrzegu Polecam!	$10,537	$57	45%	2	2	3	$38	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Apartament z widokiem na port	$15,848	$116	33%	2	1	3	$63	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Lighthouse Kasprowicza 100	$24,586	$153	43%	2	1	2	$63	❌	❌	✅	Y / Y	⭐️ 0 (0)
Apartment Platany 29 \| Family \| Parking	$17,666	$64	73%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
NORTH Apartments Muszelkowa 2	$79,503	$394	54%	2	1	1	$63	❌	❌	✅	Y / Y	⭐️ 5 (4)
538 Promenada Kołobrzeg	$26,069	$138	50%	2	1	1	$125	❌	❌	❌	N / N	⭐️ 3 (1)
Apartament Rybacki	$137,555	$385	97%	2	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4 (5)
Przytulny Apartament niedaleko plaży, centrum PKP	$9,331	$46	54%	2	1	2	$20	❌	❌	✅	Y / Y	⭐️ 4.8 (125)
Przestronny apartament blisko plaża i centrum	$11,568	$55	57%	2	2	3	$18	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Apartament 220 / 52m² ETNA-Polonia blisko morza	$14,933	$102	40%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (25)

Return Metrics

524.92% 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)	$25,133	$50,267	$75,400	$100,534	$125,668	$251,336	$754,008
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	$25,133	$50,267	$75,400	$100,534	$125,668	$251,336	$754,008

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

524.92%

Payback Period Days

Return on Investment

524.92%

Kołobrzeg -Nexø

2 bed • 1 bath • 4 guests

Monthly Rent

$44,231

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 55% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$33,059

Avg annual revenue

55%

Avg occupancy rate

$150

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

$50k

$95k

$140k

$25,134

Profit

Revenue

$44,231

Operating Expenses

$14,297

Operating Income

$29,934

Net Effective Rent

$4,800

Profit (Cash Flow)

$25,134

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

524.92%

Payback Period Days