BNBCalc Short Term Rental Rental Arbitrage Analysis Tina Ujevića, Drniš, Šibensko-kninska županija, 22321

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$71,895

Profit (Cash Flow)

$44,954

Cash on Cash Return

694.2%

Annual Revenue

$71,895

AirDNA projects $81/night at 52% occupancy ($15,384). Airbtics projects $211/night at 64% occupancy ($49,322). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $266 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,833	$44,168	$72,367	$128,606
Occupancy	55%	63%	74%	95%
Nightly Rate	$138	$191	$266	$367

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stone house Vlasta/ active vacation/bikers welcome	$24,053	$106	62%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
La Maison atypique à Mokro Polje	$22,142	$164	35%	3	1	1	$27	❌	❌	❌	N / N	⭐️ 0 (0)
Home with pool Kristal	$34,265	$151	62%	3	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (16)
Bluesun Sibenik Apartman (Premium) 4*	$29,921	$109	75%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (37)
Entire house with swimming pool & tennis court	$32,230	$119	74%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (34)
Aparman Vito	$15,581	$129	33%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Lijepa kuća na selu sa Bazenom	$25,595	$189	37%	3	2	5	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
HOLIDAY HOUSEKRKA" pool&whirpool&sauna&wellnes	$90,162	$259	95%	3	3	3	$54	✅	✅	✅	Y / Y	⭐️ 4.7 (8)
Holiday home with swimming pool, horse and donkeys	$32,742	$142	63%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Scardona Rustica Rooms w/ BBQ, Skradin Krka	$37,551	$180	57%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.3 (32)
DRNIŠ DREAM HOUSE	$41,862	$266	43%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Villa Lujo	$122,976	$336	100%	3	1	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Villa Zen Promona	$30,540	$149	56%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Villa Maslina Saric Lukas	$45,208	$193	64%	3	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (8)
Brodarica,Šibenik,Apartman 1	$59,034	$233	69%	3	3	3	$32	✅	❌	❌	Y / Y	⭐️ 5 (7)
Kuća za odmor "Iris"	$38,064	$208	50%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Ihr Ferienhaus Rustika Jessica in Raslina/Zaton	$61,779	$168	98%	3	2	2	$48	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Lovely countryside Apartment Dolac -Valley, Vrlika	$18,183	$69	72%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Villa Hirundo Rustica - feel like home (for 6 ppl)	$158,640	$602	72%	3	3	5	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
D VIllage HOUSE WITH Pool	$16,860	$63	69%	3	2	3	$118	✅	❌	✅	Y / Y	⭐️ 4.8 (55)
Villa Maris - Luxury Villa with Pool	$63,652	$341	51%	3	4	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Beach Apartment 3x Bedrooms w Sea Views, Sibenik	$62,617	$267	64%	3	3	5	$43	❌	❌	❌	Y / Y	⭐️ 5 (18)
Family friendly holiday house "Ana"	$20,856	$77	74%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Braavos apartment	$18,615	$83	61%	3	2	2	$11	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Apartment Mozart	$35,706	$271	36%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (9)
Villa Gabriel	$75,221	$367	56%	3	3	7	$0	✅	✅	✅	Y / Y	⭐️ 5 (8)
Kuća za odmor A&N	$42,361	$210	55%	3	3	7	$14	✅	❌	✅	Y / Y	⭐️ 5 (5)
Rural house Mudrinic "Ivini dvori"	$50,931	$142	98%	3	3	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (32)
Villa Relax	$96,995	$371	71%	3	3	6	$108	✅	✅	✅	Y / Y	⭐️ 4.8 (49)
amazing villa in sibenik- Luxury Croatia Retreats	$88,894	$506	48%	3	3	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Kuća za odmor "MARIN" Trbounje, Drniš	$58,933	$194	83%	3	1	6	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (11)
Villa Hedera	$82,716	$226	100%	3	3	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Country side Villa Mila	$94,075	$378	68%	3	3	5	$0	✅	❌	✅	Y / Y	⭐️ 0 (3)
Wooden house for holiday Vidrovaca	$14,348	$66	59%	3	1	2	$16	❌	❌	✅	N / N	⭐️ 4.5 (100)
Modern Apartment Baćo with Jacuzzi	$18,356	$88	56%	3	1	3	$32	❌	✅	❌	Y / Y	⭐️ 5 (39)
Cosy apartmant "Lily” in centar with parking	$37,352	$143	71%	3	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Villa Maslina Saric Daniel	$54,391	$193	77%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
A villa surrounded by meadows near Split	$103,391	$313	90%	3	3	4	$36	✅	❌	✅	Y / Y	⭐️ 5 (62)
House for rent Leila	$49,026	$235	57%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

694.16% 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)	$44,954	$89,908	$134,862	$179,816	$224,771	$449,542	$1,348,626
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	$44,954	$89,908	$134,862	$179,816	$224,771	$449,542	$1,348,626

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

694.16%

Payback Period Days

Return on Investment

694.16%

Tina Ujevića Drniš, Šibensko-kninska županija, 22321

3 bed • 2 bath • 6 guests

Monthly Rent

$71,895

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $81/night at 52% occupancy ($15,384.07). Airbtics projects $211/night at 64% occupancy ($49,322).

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.

$50,559

Avg annual revenue

64%

Avg occupancy rate

$211

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

$15k

$60k

$110k

$160k

$44,954

Profit

Revenue

$71,895

Operating Expenses

$17,340

Operating Income

$54,554

Net Effective Rent

$9,600

Profit (Cash Flow)

$44,954

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

694.16%

Payback Period Days