BNBCalc Short Term Rental Rental Arbitrage Analysis Obrońców Poczty Gdańskiej, Wrocław, Województwo dolnośląskie, 52-200

2 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€27,949

Profit (Cash Flow)

€13,320

Cash on Cash Return

286.6%

Annual Revenue

€27,949

AirDNA projects €83/night at 52% occupancy ($15,669). Airbtics projects €92/night at 61% occupancy ($20,543). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, €105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,991	€19,451	€29,016	€51,904
Occupancy	51%	63%	73%	81%
Nightly Rate	€57	€82	€105	€171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nice Apartment Near Sky Tower	€27,598	€103	71%	2	2	1	€27	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Luxury designer appartment	€21,585	€190	31%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Pure Rental Apartments C1886\| Wi-Fi, TV, Parking	€18,415	€79	64%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Klimatyczny Apartament - Małachowskiego 18	€28,139	€86	89%	2	3	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Apartament - Nowa Manufaktura	€41,851	€149	77%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Przytulne mieszkanie z dwoma miejscami parkingowym	€30,458	€114	73%	2	2	3	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Pure Rental Apartments G0609 2-6 persons Wi-Fi, TV	€20,814	€90	63%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Sunny Apartment	€31,974	€125	68%	2	2	2	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
W Starym Sadzie by Interhome	€34,458	€94	100%	2	1	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (14)
Apartament 74 m2 Karkonoska z garażem	€19,335	€81	64%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Parking, centrum 6km, tramwaj, park,SmartTV, Nflix	€7,019	€25	76%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (220)
2pokoje ParkingFREE,tramwaj, spokój,centrum 6km	€7,770	€26	81%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (65)
Sunny, super spacious and quiet apartment	€14,054	€49	76%	2	1	3	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (196)
46th Floor Bathtub View Penthouse in Sky Tower	€53,766	€271	53%	2	1	1	€24	❌	❌	❌	N / N	⭐️ 5 (2)
Vantage Point Apartment at Sky Tower	€31,841	€169	51%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (79)
Krucza Apartment ~ Self check-in 24h~Parking/Lift	€18,604	€92	53%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Pure Rental Apartment G0637 2-Bedroom Wi-Fi\|TV\|AC	€20,589	€89	63%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Zielińskiego - przytulne, samodzielne mieszkanie.	€12,185	€48	70%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.8 (401)
Loft Hallera	€12,200	€54	54%	2	1	2	€121	❌	❌	❌	Y / N	⭐️ 4.5 (52)
Charming Family Apartment with Balcony \| Wroclaw	€11,998	€57	52%	2	1	1	€63	❌	❌	❌	Y / N	⭐️ 5 (2)
Przestronne mieszkanie blisko centrum z parkingiem	€12,994	€46	77%	2	1	2	€10	❌	❌	✅	Y / Y	⭐️ 5 (52)
Przestronny Apartament Havana	€22,352	€92	66%	2	1	2	€5	❌	❌	❌	N / Y	⭐️ 4.8 (22)
Drabika 43 \| Stylish Apartment \| Parking	€18,068	€64	71%	2	1	1	€63	❌	❌	✅	Y / N	⭐️ 4 (3)
Gazowa 26 \| Comfortable Apartment \| Parking, A/C	€20,060	€71	73%	2	1	1	€63	❌	❌	✅	Y / N	⭐️ 2.5 (2)
Beautiful 66B \| Fashionable Apartment \| Parking	€16,084	€68	59%	2	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4 (4)
Grabiszyńska 309 \| Elegant Apartment \| Parking	€14,815	€96	39%	2	2	1	€63	❌	❌	✅	Y / Y	⭐️ 5 (4)
Wroclaw City Square Apartment	€15,941	€54	76%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Krakowska 84 \| Family Apartment \| 2 Bedrooms	€19,633	€83	60%	2	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.3 (7)
Komfortowy apartament z ogródkiem	€7,243	€48	41%	2	1	3	€24	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Gliniana Apartment	€34,855	€216	44%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Duży Apartament w Centrum - 3 Pokoje - Garaż	€12,642	€62	52%	2	1	1	€27	❌	❌	❌	Y / Y	⭐️ 5 (7)
Apartament Hallera -70m- 3 Pokoje - Winda - Garaż	€14,326	€61	61%	2	1	1	€27	❌	❌	❌	Y / Y	⭐️ 5 (16)
Komfortowe mieszkanie na Krzykach	€23,065	€74	85%	2	2	2	€24	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Trzy pokoje z dużym tarasem	€23,639	€116	55%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (3)
Sunny studio	€11,119	€37	81%	2	1	2	€13	❌	❌	✅	Y / Y	⭐️ 4.8 (239)
Family Apartment Wapienna \| Quiet area \| Aquapark	€12,004	€60	48%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
WrocApartments StarCenter - Ap3a	€16,178	€96	46%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Moonlight Apartment~Self Check-In 24~Parking&Lift	€20,758	€117	46%	2	1	1	€19	❌	❌	✅	Y / N	⭐️ 4.8 (24)
Apartament Księże Małe	€8,594	€57	41%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

286.62% 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)	€13,320	€26,640	€39,960	€53,280	€66,600	€133,201	€399,603
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	€13,320	€26,640	€39,960	€53,280	€66,600	€133,201	€399,603

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

286.62%

Payback Period Days

127

Return on Investment

286.62%

Obrońców Poczty Gdańskiej Wrocław, Województwo dolnośląskie, 52-200

2 bed • 1 bath • 2 guests

Monthly Rent

€27,949

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €83/night at 52% occupancy.Projected nightly rate is €92/night at 61% 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.

€20,162

Avg annual revenue

61%

Avg occupancy rate

€92

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

€20k

€40k

€55k

€13,320

Profit

Revenue

€27,949

Operating Expenses

€12,229

Operating Income

€15,720

Net Effective Rent

€2,400

Profit (Cash Flow)

€13,320

€4,647

Cash Investment

Renos & Furnishing

€4,550

Setup Costs

€97

Total

€4,647

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

286.62%

Payback Period Days

127