BNBCalc Short Term Rental Rental Arbitrage Analysis Przeworska, Warszawa, Województwo mazowieckie,

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$24,227

Profit (Cash Flow)

$130

Cash on Cash Return

2.7%

Annual Revenue

$24,227

AirDNA projects $62/night at 59% occupancy ($13,360). Airbtics projects $90/night at 57% occupancy ($18,737). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,439	$16,575	$25,410	$38,192
Occupancy	47%	55%	67%	80%
Nightly Rate	$69	$78	$99	$126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Warsaw Concierge Chrzanowskiego	$23,780	$74	83%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (6)
Rondo Wiatraczna \| Luxury Apartment \|Parking, Desk	$15,317	$100	39%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4 (14)
Rondo Wiatraczna Large Apartment \| Parking \| Desk	$12,667	$99	33%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Great apartment close to the metro	$13,615	$60	62%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (82)
Mostel - Polish Tower Bridge	$20,906	$136	42%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (286)
Rondo Wiatraczna Loft Apartment	$16,213	$64	64%	2	1	1	$47	❌	❌	❌	Y / Y	⭐️ 3.8 (7)
Międzyborska 10B \| Spacious Apartment \| Parking	$22,372	$92	62%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Grand Lux apartment Grodzienska Near to theOldTown	$14,280	$70	52%	2	1	2	$34	❌	❌	❌	Y / Y	⭐️ 5 (21)
Przeworska 9A by Homeprime	$17,470	$55	80%	2	1	3	$63	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Warsaw Concierge Waszyngtona Park	$14,529	$71	54%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Kijowska 7 \| Family Apartment \| 2 Bedrooms	$17,695	$95	47%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Warsaw Concierge Design Wiatracz	$16,092	$81	51%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (20)
Walecznych 51 by Homeprime	$38,769	$149	69%	2	1	3	$63	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Perfect place to experience Warsaw and long visit	$5,705	$26	59%	2	2	7	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Washington 2A \| Stylish Apartment \| Parking	$24,599	$120	53%	2	1	1	$65	❌	❌	❌	Y / N	⭐️ 3.8 (4)
Aura Sky View	$13,403	$65	55%	2	1	2	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (95)
Soho Factory Premium Apartment	$20,475	$72	70%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Air-conditioned cosy apartment, Wi-fi 600mb/s	$33,086	$113	80%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Pratulińska 10 \| Fashionable Apartment \| Parking	$26,628	$101	68%	2	2	1	$64	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Saska Apartment	$13,660	$72	47%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (21)
3 - Room Apartment with Parking near Metro WWA50	$18,231	$69	67%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
DOM funkcjonalny - bauhaus Nº 5	$13,368	$84	42%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Piękne trzy pokoje na Grochowie	$13,007	$73	45%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Warsaw Praga - 2 Bedrooms - Balcony - Home Office	$14,630	$88	43%	2	1	1	$65	❌	❌	❌	Y / N	⭐️ 4.2 (4)
Mieszkanie Park Skaryszewski	$14,456	$75	50%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (14)
ShortStayPoland Grochowska B112	$64,217	$242	71%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
WineArt Apartament	$10,893	$62	48%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (5)
Warsaw Apartment National Stadium	$41,461	$236	48%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Warsaw Concierge Saxon Apartament	$12,275	$74	42%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Diament Kamienica Grochów	$40,260	$125	88%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
National Stadium Comfy Apartment	$16,470	$60	75%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Praga Południe Spacious Apartment	$15,943	$66	66%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
cozy 74m2 apartment next to bus stop + parking	$19,379	$94	55%	2	2	4	$38	❌	❌	✅	Y / Y	⭐️ 5 (15)
SuperApart ul. Mińska apt.91	$23,824	$72	86%	2	1	1	$33	❌	❌	✅	Y / Y	⭐️ 0 (0)
Rondo Wiatraczna 3 pokoje Modern	$17,635	$73	66%	2	2	7	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
By Atrium Promenada \| Bedroom \| Balcony \| Parking	$14,296	$89	40%	2	1	1	$65	❌	❌	❌	Y / N	⭐️ 5 (1)
Saska Kępa 2-Bedroom Apartment	$23,441	$93	65%	2	1	1	$47	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Żółkiewskiego 7 \| Elegant Apartment \| Balcony	$21,762	$101	55%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (4)
Ząbkowska Standard Apartment	$14,296	$63	62%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

2.7% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$129	$259	$389	$518	$648	$1,297	$3,891
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	$129	$259	$389	$518	$648	$1,297	$3,891

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.7%

Payback Period Days

13482

Return on Investment

2.7%

Przeworska Warszawa, Województwo mazowieckie

2 bed • 1 bath • 3 guests

Monthly Rent

$24,227

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $62/night at 59% occupancy.Projected nightly rate is $90/night at 57% 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.

$19,985

Avg annual revenue

57%

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

$5k

$25k

$45k

$65k

$130

Profit

Revenue

$24,227

Operating Expenses

$12,097

Operating Income

$12,130

Net Effective Rent

$12,000

Profit (Cash Flow)

$130

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

2.7%

Payback Period Days

13482