BNBCalc Short Term Rental Rental Arbitrage Analysis Put Jurlina, Seline, Zadarska županija, 23244

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,223

Profit (Cash Flow)

-$274,576

Cash on Cash Return

-4324.0%

Annual Revenue

$29,223

Airbtics projects $127/night at 63% occupancy ($29,223). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,298	$34,379	$41,949	$49,113
Occupancy	57%	70%	73%	76%
Nightly Rate	$85	$131	$153	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartmani Lana, 40 metara do mora, Seline (4+1)	$15,430	$68	62%	2	2	3	$0	❌	❌	❌	N / N	⭐️ 5 (14)
Ventus Blue - Stone House near National Park&Sea	$44,798	$180	68%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Stone house Goranova kuća	$35,466	$151	61%	2	2	1	$108	❌	✅	✅	Y / Y	⭐️ 5 (18)
Ventus Green - Stone House near National Park&Sea	$36,337	$136	73%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
SD-55 A-02 Apartment Lika near the beach	$25,620	$100	70%	2	2	5	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
apartment for 7 (2+2,2+1)	$24,756	$89	76%	2	2	1	$0	❌	❌	✅	N / N	⭐️ 4.6 (26)
1st floor of the house 100 m from the sea	$45,159	$161	76%	2	2	4	$22	❌	❌	❌	Y / Y	⭐️ 5 (14)
APARTMENT JURLINA 2	$19,229	$74	71%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
SD-28 Stone house-on the foot of the NP Paklenica	$30,068	$155	53%	2	3	7	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Villa Silver - apartman 4	$40,115	$137	80%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Apartmani Paklenica	$17,747	$108	42%	2	1	4	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Where the mountain touches the sea4	$10,101	$60	46%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.7 (48)
Pet-friendly house with fenced garden and jacuzzi	$34,042	$131	71%	2	1	5	$0	❌	✅	✅	Y / Y	⭐️ 5 (20)
Villa Mila - luxuries beach front upper floor unit	$79,237	$287	74%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

-4,324.02% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$274,575	-$549,151	-$823,727	-$1,098,303	-$1,372,879	-$2,745,758	-$8,237,275
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	-$274,575	-$549,151	-$823,727	-$1,098,303	-$1,372,879	-$2,745,758	-$8,237,275

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4,324.02%

Payback Period Days

Return on Investment

-4,324.02%

Put Jurlina Seline, Zadarska županija, 23244

2 bed • 1 bath • 4 guests

Monthly Rent

$29,223

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 63% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$31,093

Avg annual revenue

63%

Avg occupancy rate

$127

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

$30k

$55k

$80k

-$274,576

Profit

Revenue

$29,223

Operating Expenses

$15,799

Operating Income

$13,424

Net Effective Rent

$288,000

Profit (Cash Flow)

-$274,576

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-4,324.02%

Payback Period Days