BNBCalc Short Term Rental Rental Arbitrage Analysis Sukiennicza, Gdańsk, Województwo pomorskie,

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$22,280

Profit (Cash Flow)

$8,597

Cash on Cash Return

179.6%

Annual Revenue

$22,280

AirDNA projects $133/night at 56% occupancy ($27,203). Airbtics projects $100/night at 61% occupancy ($22,279). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,663	$18,564	$29,230	$49,433
Occupancy	52%	63%	78%	82%
Nightly Rate	$68	$76	$97	$158

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ideal Apartments Green Old Town	$17,652	$91	53%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Happy Stay Tartaczna 235	$18,984	$77	64%	2	1	1	$63	❌	❌	✅	Y / Y	⭐️ 5 (5)
Classy Apartments Gdańsk • Old Town	$19,910	$60	82%	2	1	1	$73	❌	❌	✅	Y / Y	⭐️ 5 (8)
River view apartment in Old Town	$27,970	$126	60%	2	1	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (251)
Luxury Pure 2 rooms, studio and kitchen	$22,009	$83	69%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
The Colorful Parrot Riverside Apartment	$17,191	$73	58%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (26)
Garden & Sauna Luxury City Apartment	$16,485	$76	52%	2	1	2	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Spacious & Elegant Riverside 2 Bedroom Apartment	$18,945	$68	68%	2	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (24)
Spacious Riverside Apartment with Gym & Sauna	$20,886	$73	70%	2	1	1	$66	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Chill Apartment w/BALCONY:comfort, 2 bdm, Old Town	$18,017	$63	75%	2	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (330)
Comfort Apartments Gdańsk Minogi 5	$9,528	$71	33%	2	1	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (5)
Marine Sauna & Gym - 2 bedroom Premium Riverside	$21,747	$70	79%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Sandy&Caramel - 2 bedroom Premium Riverside	$24,655	$93	66%	2	1	1	$66	❌	❌	✅	Y / Y	⭐️ 5 (22)
Modern 2 Bedroom Sauna & Gym Riverside Apartment	$19,435	$65	75%	2	1	1	$66	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Abstract Apartment Riverview	$31,433	$105	78%	2	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (103)
Old Town Apartment Loft Style	$21,682	$102	57%	2	1	2	$28	❌	❌	✅	N / Y	⭐️ 5 (37)
Heart of Oldtown Apartment	$21,910	$63	90%	2	1	1	$40	❌	❌	❌	Y / N	⭐️ 0 (1)
By the River \| Tricity Apartment \| Two Bedrooms	$15,520	$73	55%	2	1.5	1	$73	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Riverside \| Business \| Sauna&Gym \| Brabank Glamour	$18,636	$78	61%	2	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (33)
Spacious & Marble Two - Bedroom Gym & Sauna	$20,264	$70	73%	2	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (27)
Dream Loft Motlava River 2	$20,947	$59	97%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (88)
OldNova Neptune Apartment- 2 bedroom with AC	$46,824	$192	65%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (18)
Apartinfo Deluxe Apartment with River view	$28,914	$91	84%	2	1	2	$56	❌	❌	✅	Y / Y	⭐️ 4 (8)
Ideal Apartments Blue Old Town	$15,324	$79	53%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
ROMPOL JV - CENTRUM	$13,440	$72	51%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (116)
Premium Family & Business Riverside Apartment	$18,142	$112	41%	2	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (3)
Best River View \| Perfect Stay \| Symfonia	$27,955	$86	81%	2	1	1	$63	❌	❌	✅	Y / Y	⭐️ 5 (52)
Central Apartments Fishmarkt	$27,699	$86	88%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Amazing Old Town View - 2 Bed with Sauna & Gym	$22,136	$96	63%	2	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Spacious apt in the heart of Gdansk	$14,349	$76	51%	2	1	3	$27	❌	❌	❌	Y / Y	⭐️ 5 (161)
Apartament Przytulny 2 sypialnie Starówka	$20,198	$66	79%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Comfort Apartments Gdańsk Stolarska 11	$9,592	$69	31%	2	1	2	$57	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
By the river \| 10 min. from Old Town \| 2 bedrooms	$13,168	$58	55%	2	2	1	$73	❌	❌	✅	Y / Y	⭐️ 4.2 (14)
K2007 Topaz ,	$16,172	$51	79%	2	1	1	$63	❌	❌	❌	Y / Y	⭐️ 5 (29)
Apartment in Old Town Gdańsk	$16,616	$57	79%	2	1	3	$14	❌	❌	❌	Y / Y	⭐️ 5 (158)
LTS RENT Luxury&Comfortable Etno Loft OLD TOWN	$20,365	$107	52%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

179.55% 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)	$8,597	$17,194	$25,791	$34,388	$42,985	$85,970	$257,912
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	$8,597	$17,194	$25,791	$34,388	$42,985	$85,970	$257,912

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

179.55%

Payback Period Days

203

Return on Investment

179.55%

Sukiennicza Gdańsk, Województwo pomorskie

2 bed • 1 bath • 4 guests

Monthly Rent

$22,280

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $133/night at 56% occupancy.Projected nightly rate is $100/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$20,529

Avg annual revenue

61%

Avg occupancy rate

$100

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

$20k

$35k

$50k

$8,597

Profit

Revenue

$22,280

Operating Expenses

$11,883

Operating Income

$10,397

Net Effective Rent

$1,800

Profit (Cash Flow)

$8,597

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

179.55%

Payback Period Days

203