BNBCalc Short Term Rental Rental Arbitrage Analysis Reljkovićeva, Petrovaradin, Vojvodina,

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$11,965

Profit (Cash Flow)

-$2,383

Cash on Cash Return

-72.5%

Annual Revenue

$11,965

AirDNA projects $47/night at 44% occupancy ($7,553). Airbtics projects $63/night at 52% occupancy ($11,965). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $63 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,813	$10,248	$18,646	$33,164
Occupancy	36%	56%	66%	76%
Nightly Rate	$36	$49	$76	$118

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartments Cozy&Comfy	$6,840	$33	56%	1	1	1	$5	❌	❌	✅	Y / Y	⭐️ 5 (56)
Unique spacious loft in the heart of Petrovaradin	$15,612	$77	55%	1	1	2	$16	❌	❌	✅	Y / Y	⭐️ 5 (48)
Apartman Merry lights	$7,685	$32	65%	1	1	1	$5	❌	❌	✅	Y / Y	⭐️ 5 (69)
Apartmani Sladjana, AP 5	$8,696	$36	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Fortress view apartment	$11,475	$68	45%	1	1	1	$11	❌	❌	❌	N / Y	⭐️ 5 (44)
Penthouse apartment - Novi Sad's best view	$13,440	$72	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (84)
Studio Apartment Take a Break	$7,375	$31	65%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 3.8 (4)
888 Apartment	$7,007	$48	38%	1	1	1	$15	❌	❌	✅	N / Y	⭐️ 5 (16)
Avalon Lux studio apartment	$6,302	$42	41%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (75)
Elegant Apartment next to Dunavski Park	$8,345	$40	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (211)
XSpa Luxury Apartment 103m2 in center of Novi Sad	$25,034	$171	40%	1	1.5	1	$0	❌	✅	❌	N / Y	⭐️ 5 (38)
Great view apt, close to city centre+free parking	$9,050	$44	56%	1	1	1	$1	❌	❌	❌	N / Y	⭐️ 5 (151)
Silk Apartment	$6,808	$31	60%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Three Sons' Apartment	$7,964	$68	32%	1	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
NS Center Apartment 1	$16,668	$69	66%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (196)
Appartment Passage	$7,138	$50	39%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Petrovaradin chalet	$22,268	$117	52%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (31)
Theatre Square Apartments No. 2	$18,677	$81	63%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Theatre Square Apartments No. 2a	$18,915	$76	68%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Apartmani Sladjana, AP 4	$8,198	$35	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Apartment No.5 - near city center,parking free	$10,826	$34	87%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (400)
Apartment in center of Novi Sad	$8,924	$53	46%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (204)
Apartmana DiV	$5,270	$45	32%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Cozy park view studio in the city center	$10,409	$36	79%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (86)
Republic Square Apartment - with garage	$13,132	$46	78%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (128)
Vertigo one bedroom apartment-Free private parking	$13,491	$38	97%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Central Luxury, Stari grad	$12,587	$48	70%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (59)
Sari apartment	$15,226	$64	65%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartman Bane	$7,488	$31	66%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (36)
Deluxe Dunavska Apartment 3	$10,541	$90	32%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Harlequin 4 star apartment in Novi Sad downtown	$11,882	$43	73%	1	1	2	$23	❌	❌	❌	N / Y	⭐️ 5 (202)
Old Town	$5,329	$26	56%	1	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
Marijana - Center	$8,067	$29	76%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)

Return Metrics

-72.46% 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)	-$2,382	-$4,765	-$7,148	-$9,531	-$11,913	-$23,827	-$71,483
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	-$2,382	-$4,765	-$7,148	-$9,531	-$11,913	-$23,827	-$71,483

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-72.46%

Payback Period Days

Return on Investment

-72.46%

Reljkovićeva Petrovaradin, Vojvodina

1 bed • 1 bath • 4 guests

Monthly Rent

$11,965

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $47/night at 44% occupancy ($7,553.24). Airbtics projects $63/night at 52% occupancy ($11,965).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$10,702

Avg annual revenue

52%

Avg occupancy rate

$63

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

$10k

$20k

$25k

-$2,383

Profit

Revenue

$11,965

Operating Expenses

$10,748

Operating Income

$1,217

Net Effective Rent

$3,600

Profit (Cash Flow)

-$2,383

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-72.46%

Payback Period Days