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 Mikołaja Zyblikiewicza 5, Kraków, Poland

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$66,211

Profit (Cash Flow)

$45,896

Cash on Cash Return

729.9%

Annual Revenue

$66,211

AirDNA projects $166/night at 70% occupancy ($42,441). Airbtics projects $155/night at 75% occupancy ($42,459). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 88% occupancy rate, $206 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,238$41,295$67,166$88,895
Occupancy63%77%88%97%
Nightly Rate$104$145$206$247

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
Turquoise Home (balcony, 3 bedrooms, 2 bathrooms)

No image available

$44,381
$142
85%
322$68❌❌❌Y / Y⭐️ 5 (206)
Antique Style Apartment M19

No image available

$49,842
$225
60%
321$18❌❌✅N / N⭐️ 5 (3)
Krakow’s City Centre 3BR Apartment w Balcony Views

No image available

$49,319
$175
77%
321$0❌❌❌Y / Y⭐️ 4.8 (103)
Duplex apartment near Old Town

No image available

$33,818
$165
56%
322$0❌❌❌Y / Y⭐️ 4.8 (61)
3 Bedrooms+Living Room, CENTRAL LOCATION, Old Town

No image available

$26,851
$78
93%
322$43❌❌❌Y / Y⭐️ 5 (357)
Stylish apartment with sauna

No image available

$62,685
$247
69%
322$22❌❌❌Y / Y⭐️ 5 (92)
8 people apartament with 3 bedrooms

No image available

$34,075
$98
95%
321$0❌❌❌Y / Y⭐️ 5 (31)
Large 135m,3 bedrooms,2 bathrooms,cozy apartment

No image available

$37,734
$167
61%
323$75❌❌✅Y / Y⭐️ 5 (42)
MKapartment 100m2 friends&family

No image available

$40,022
$243
45%
321$0❌❌✅Y / Y⭐️ 4.5 (98)
Vibrant 3BR Apartment w/ Balcony, Heart of Krakow

No image available

$58,055
$206
77%
321$0❌❌❌Y / Y⭐️ 4.8 (20)
Old Town Apartment, Morsztynowska

No image available

$57,857
$247
64%
322$0❌❌❌Y / Y⭐️ 5 (55)
Luxurious rustic style apartment with sauna

No image available

$62,758
$258
66%
322$27❌❌❌Y / Y⭐️ 4.9 (109)
Spacious apartment with the view to Small Market

No image available

$70,575
$230
83%
321$50❌❌✅Y / Y⭐️ 4.5 (135)
Vanilla 2, 3bdr, 2bth Apart in city centre, aircon

No image available

$38,577
$124
85%
323$0❌❌✅Y / Y⭐️ 4.7 (142)
Antique Style Apartment M22

No image available

$45,464
$228
54%
321$18❌❌✅N / Y⭐️ 0 (0)
Star6 ☆Main Square/ Jewish Quarter☆

No image available

$32,574
$89
100%
321$0❌❌❌Y / Y⭐️ 4.8 (146)
140m, 3 bdr, 2 bth Family Apartment

No image available

$31,688
$117
74%
323$0❌❌✅Y / Y⭐️ 4.8 (232)
Star4 ☆Main Square/ Jewish Quarter☆

No image available

$23,915
$66
99%
321$0❌❌❌Y / Y⭐️ 4.7 (109)
Large 75 m2 Apartment for 6 guests, Wawel Castle,

No image available

$47,189
$137
92%
321$50❌❌❌Y / Y⭐️ 4.8 (65)
New Art Deco * 3 bedrooms * Private * Clean

No image available

$49,749
$174
78%
332$68❌❌❌Y / Y⭐️ 5 (367)
Lux apartament

No image available

$33,641
$108
84%
322$50❌❌✅Y / Y⭐️ 4.8 (56)
Exclusive loft with Sauna, AC and 3 bathrooms

No image available

$19,067
$48
99%
332$101❌❌✅Y / Y⭐️ 4.5 (130)
Pauza. 3 bedroom apartment! Old Town

No image available

$38,174
$127
81%
322$18❌❌❌Y / Y⭐️ 4.8 (83)
Stylish apartment in the heart of Kraków Main Squa

No image available

$57,772
$207
75%
321$50❌❌✅Y / N⭐️ 4.8 (6)
Stylish apartment on Floriańska street

No image available

$47,990
$149
88%
321$0❌❌✅Y / Y⭐️ 4.5 (80)
Fantastic well-decorated 3 bedrooms Cracovian

No image available

$51,739
$196
71%
321$50❌❌✅Y / Y⭐️ 4.8 (128)
Large 3 bedroom in the Old Town

No image available

$29,285
$199
40%
322$63❌❌❌Y / Y⭐️ 4.8 (29)
Big Apartment Old City Kraków

No image available

$26,774
$105
67%
332$38❌❌✅Y / Y⭐️ 5 (1)
Large Luxury Apartment near Castle and Main Square

No image available

$57,307
$284
55%
332$25❌✅✅Y / Y⭐️ 4.9 (231)
Rodzinny apartament - Old City

No image available

$35,767
$129
75%
322$38❌❌✅Y / Y⭐️ 4.8 (27)
Krakow City Centre! 3BR Apartment near Main Square

No image available

$88,261
$265
91%
321$0❌❌❌Y / Y⭐️ 5 (10)
Elegant City Center Zyblikiewicza 14

No image available

$22,189
$71
85%
311$25❌❌❌Y / Y⭐️ 4.6 (213)
Magnificent 3 Bedroom Apartment, central location

No image available

$19,680
$84
58%
311$56❌❌❌Y / Y⭐️ 4.8 (12)
Central area 77 sqm Apartment with 3 bedrooms

No image available

$17,132
$72
58%
311$56❌❌❌Y / Y⭐️ 4.8 (48)
Antique Style Apartment M6

No image available

$48,758
$192
69%
311$18❌❌✅N / Y⭐️ 4.5 (7)
Spacious apartment in the city center

No image available

$40,549
$132
83%
313$50❌❌✅Y / Y⭐️ 4.9 (109)
Comfortable 3 bedrooms center! Stay with superhost

No image available

$15,083
$40
97%
312$63❌❌✅Y / Y⭐️ 4.6 (324)
Old Town Apartament, Blich

No image available

$31,272
$164
52%
312$20❌❌❌Y / Y⭐️ 5 (79)
Modern apartment in Cracow Old Town | Parking

No image available

$44,854
$129
95%
313$0❌❌✅Y / Y⭐️ 4.9 (286)
The best apartment in Cracow

No image available

$37,194
$103
98%
311$25❌❌❌Y / Y⭐️ 4.9 (453)

Return Metrics

729.9% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$45,896$91,792$137,688$183,584$229,480$458,961$1,376,885
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$45,896$91,792$137,688$183,584$229,480$458,961$1,376,885

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

729.9%

Payback Period Days

50

Return on Investment

729.9%

property-location

5 Mikołaja Zyblikiewicza Kraków, Województwo małopolskie, 31-029

3 bed • 1 bath • 8 guests

$66,211

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $166/night at 70% occupancy ($42,441.35). Airbtics projects $155/night at 75% occupancy ($42,459).

Top 26% of comparables

Top 26% 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.

$41,490

Avg annual revenue

75%

Avg occupancy rate

$155

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

$15k

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$45,896

Profit

Revenue

$66,211

Operating Expenses

$16,715

Operating Income

$49,496

Net Effective Rent

$3,600

Profit (Cash Flow)

$45,896

$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

729.9%

Payback Period Days

50