BNBCalc Short Term Rental Rental Arbitrage Analysis Marcina Flisa, Warszawa, Poland

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$19,621

Profit (Cash Flow)

$7,431

Cash on Cash Return

226.0%

Annual Revenue

$19,621

AirDNA projects $59/night at 66% occupancy ($14,222). Airbtics projects $69/night at 59% occupancy ($14,869). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $79 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,104	$14,846	$20,603	$25,543
Occupancy	50%	58%	68%	75%
Nightly Rate	$58	$67	$79	$89

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ShortStayPoland Kazimierza Wielkiego V	$17,159	$63	70%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (4)
ShortStayPoland Kazimierza Wielkiego XXXI	$17,359	$71	63%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
ShortStayPoland Kazimierza Wielkiego XXXIII	$12,067	$66	46%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
ShortStayPoland Kazimierza Wielkiego XXXIV	$12,302	$67	47%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Bakalarska 15a/69	$17,914	$79	58%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (1)
Premium Apartment CHOPIN AIRPORT - smart lock 24h!	$9,178	$46	53%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
1 Bd Apartment - Bakalarska 3	$18,698	$66	75%	1	1	1	$23	❌	❌	❌	Y / Y	⭐️ 4.1 (17)
Bakalarska Modern Apartment	$18,001	$55	86%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Łopuszańska 53C \| Bright Apartment \| Parking	$14,566	$76	49%	1	1	1	$52	❌	❌	❌	Y / N	⭐️ 0 (0)
Airport Apartment Warszawa	$11,833	$53	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Aleja Krakowska 291 by Homeprime	$12,710	$48	69%	1	1	3	$53	❌	❌	❌	N / Y	⭐️ 4.7 (13)
Sunny & modern 2 beds with a/c	$15,586	$59	70%	1	1	2	$23	❌	❌	✅	N / Y	⭐️ 5 (11)
COSY Studio FOR 2	$7,740	$66	31%	1	2	2	$38	❌	❌	❌	Y / N	⭐️ 4.8 (12)
Borsucza 59 \| Cozy Apartment \| Parking	$14,809	$68	55%	1	1	1	$57	❌	❌	❌	Y / N	⭐️ 5 (9)
Łopuszańska 51A \| Bright Apartment \| Parking	$12,635	$60	52%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (7)
Installers 5A \| Air-conditioned apartment \|Balcony	$21,343	$83	68%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Instalatorów 5 \| Modern Apartment \| Wi-Fi	$20,659	$86	62%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
R House - brand new apartments	$17,158	$58	77%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (42)
JessApart Hotel Triple Superior Suite Apartment	$12,785	$82	41%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartament Studio z widokiem na miasto	$16,558	$78	58%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Triton Apartments in Warsaw	$20,522	$89	63%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Triton Park Apartaments	$12,755	$41	76%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
TRITON PARK - 2 rooms	$24,829	$106	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Triton	$22,026	$118	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Triton Apartments Studio Standard	$16,602	$108	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
JessApart Hotel Triple Standard Apartment	$12,618	$75	44%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Rakowska 11 \| Apartment \| Bath \| Terrace \| Parking	$16,101	$74	56%	1	1	1	$52	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Sunny lovely apartment near Chopin Airport WiFi TV	$10,937	$32	92%	1	1	1	$5	❌	❌	❌	N / Y	⭐️ 5 (87)
Bright & Comfy Apartment \| Parking \| Balcony	$10,506	$60	45%	1	1	1	$52	❌	❌	✅	Y / N	⭐️ 5 (3)
Premium Apartment Victoria 38 - smart lock 24 h	$10,653	$49	58%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (25)
Włochy Klinkierowa Comfort Apartment	$17,777	$72	64%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
Premium Apartment Victoria 141	$12,230	$50	64%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (32)
Superior 2 Rooms Center ! Parking! Reception24h.	$11,850	$67	46%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (524)
Apartament z widokiem na patio	$14,984	$89	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Apartamenty Triton Park	$17,392	$88	54%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Triton Park	$19,490	$71	75%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
LIROWA One Bedroom Apartment with balcony B	$13,491	$62	57%	1	2	1	$25	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Piękny apartament dwupokojowy, Grójecka 194	$10,143	$46	56%	1	1	2	$25	❌	❌	✅	N / Y	⭐️ 5 (12)
Warszawa-Włochy Brilliant Apartment	$17,588	$62	74%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Triton Apartments - high standard, near Airport	$20,196	$89	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3.6 (3)

Return Metrics

225.99% 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)	$7,430	$14,861	$22,291	$29,722	$37,153	$74,306	$222,918
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	$7,430	$14,861	$22,291	$29,722	$37,153	$74,306	$222,918

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

225.99%

Payback Period Days

161

Return on Investment

225.99%

Marcina Flisa Warszawa, Województwo mazowieckie, 02-247

1 bed • 1 bath • 1 guests

Monthly Rent

$19,621

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $59/night at 66% occupancy.Projected nightly rate is $69/night at 59% occupancy.

Occupancy Rate

Top 26% 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.

$15,343

Avg annual revenue

59%

Avg occupancy rate

$69

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

$15k

$20k

$25k

$7,431

Profit

Revenue

$19,621

Operating Expenses

$11,590

Operating Income

$8,031

Net Effective Rent

$600

Profit (Cash Flow)

$7,431

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

225.99%

Payback Period Days

161