BNBCalc Short Term Rental Rental Arbitrage Analysis pasaż Ursynowski, Warszawa, Województwo mazowieckie,

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$19,161

Profit (Cash Flow)

$5,221

Cash on Cash Return

109.0%

Annual Revenue

$19,161

AirDNA projects $92/night at 57% occupancy ($19,153). Airbtics projects $90/night at 63% occupancy ($20,709). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $86 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,775	$20,399	$27,450	$36,783
Occupancy	54%	63%	71%	79%
Nightly Rate	$74	$86	$102	$123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dunikowskiego 6A (A) by Homeprime	$14,879	$86	44%	2	2	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (11)
Dunikowskiego 6A \| Bright Apartment \| Parking	$22,980	$103	58%	2	2	1	$65	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Apartment in Ursynów perfect location (2-6 people)	$19,359	$76	69%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
P&O Apartments Hawajska	$21,505	$88	65%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Hlonda Deluxe Apartment with Terrace	$23,599	$90	68%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.2 (27)
MODERN & FUNCTIONAL APARTMENT WWA	$15,010	$73	56%	2	2	2	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Big cozy apartment near Metro, easy parking	$13,870	$70	52%	2	2	1	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Zielona Wiolinowa	$19,127	$83	61%	2	1	1	$13	❌	❌	✅	N / Y	⭐️ 4.1 (9)
Gawota 9	$19,200	$86	61%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Big Premium Apt+2 pvt gardens+garage near airport	$23,531	$143	44%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (46)
Kopcińskiego 16 \| Modern Apartment \| Wi-Fi	$20,845	$100	55%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (5)
Batuty 7A \| Apartment for Families \| 2 bedrooms	$22,839	$102	57%	2	1	1	$65	❌	❌	✅	Y / N	⭐️ 4.5 (2)
Ken 54 2-Bedroom Apartment	$21,829	$71	79%	2	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Wilanow modern 2 bedroom 85m2	$13,773	$71	53%	2	2	7	$0	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Apartment Mokotów Wernyhory	$19,750	$76	71%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Cosy top floor flat in Natolin	$14,394	$57	69%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Modern apartment by the metro Służew.	$20,506	$76	70%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Sengera Cichego 12 \| Fashionable apartment \| Batht	$18,976	$102	47%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 3 (2)
Klimatyzacja 2p.Ursynów, przy onkologiii, Novum	$14,662	$66	60%	2	1	7	$30	❌	❌	✅	Y / Y	⭐️ 5 (7)
Entire lux flat	$26,444	$85	85%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Mokotów Empire	$22,274	$75	77%	2	1	1	$47	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Magellan 12 \| 2 Bedrooms \| Family \| Balcony	$15,097	$96	40%	2	1	1	$65	❌	❌	✅	Y / N	⭐️ 4.3 (3)
3 room apartment in Warsaw, Wilanów	$15,840	$86	50%	2	2	3	$8	❌	❌	❌	Y / Y	⭐️ 4.4 (33)
Apartment TEN	$22,890	$118	53%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Przestronny Apartament Happy 7	$30,451	$128	65%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Arena Ursynów Luxury Apartment	$25,012	$86	77%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.1 (13)
Przestronny apartament METRO Kabaty	$29,700	$94	84%	2	2	4	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Al. Rzeczypospolitej 31D \| Warsaw \| Remote Work	$26,222	$104	66%	2	1	1	$65	❌	❌	❌	Y / N	⭐️ 4.3 (4)
Comfy 2+1 WE Apartments 80sqm- Big Windows Netflix	$28,940	$123	64%	2	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Ursynów Fashion Apartment	$21,335	$74	76%	2	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.4 (17)
Metro Imielin 2-Bedroom Apartment	$19,749	$71	76%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Netflix - Great View -5th floor 2+1 Huge Windows	$28,514	$123	63%	2	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spokojna okolica, dobrze wyposażona kuchnia	$19,270	$81	65%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Apartament \| 2 sypialnie \| 2 łazienki \| garaż	$22,419	$109	52%	2	2	14	$62	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
Prudentia Apartments Wilanów 3 Pokoje	$11,237	$74	41%	2	1	1	$8	❌	❌	❌	Y / Y	⭐️ 4.3 (40)
Apartament z ogrodem i tarasem	$30,621	$136	61%	2	2	1	$13	❌	❌	✅	Y / Y	⭐️ 0 (0)
Large Apartment 2+1 Big Windows	$28,141	$123	62%	2	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (3)
Mokotów Postępu Chic Apartment	$29,879	$90	87%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Apartament Albatros 75m z ogródkiem	$21,396	$79	74%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Metro Natolin Comfort Apartment	$17,351	$60	79%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

109.04% 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)	$5,221	$10,442	$15,663	$20,884	$26,105	$52,210	$156,630
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	$5,221	$10,442	$15,663	$20,884	$26,105	$52,210	$156,630

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.04%

Payback Period Days

334

Return on Investment

109.04%

pasaż Ursynowski Warszawa, Województwo mazowieckie

2 bed • 1 bath • 3 guests

Monthly Rent

$19,161

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $92/night at 57% occupancy ($19,153.39). Airbtics projects $90/night at 63% occupancy ($20,709).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$21,335

Avg annual revenue

63%

Avg occupancy rate

$90

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

$10k

$15k

$25k

$30k

$5,221

Profit

Revenue

$19,161

Operating Expenses

$11,540

Operating Income

$7,621

Net Effective Rent

$2,400

Profit (Cash Flow)

$5,221

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

109.04%

Payback Period Days

334