BNBCalc Short Term Rental Rental Arbitrage Analysis Władysława Chachaja, Wrocław, Województwo dolnośląskie,

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€12,761

Profit (Cash Flow)

-€26,945

Cash on Cash Return

-930.9%

Annual Revenue

€12,761

AirDNA projects €57/night at 62% occupancy ($12,957). Airbtics projects €55/night at 63% occupancy ($12,761). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €55 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,970	€12,456	€19,467	€23,122
Occupancy	50%	61%	79%	87%
Nightly Rate	€42	€54	€64	€70

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio Jutrzenka	€14,650	€48	81%	1	1	1	€11	❌	❌	❌	N / Y	⭐️ 5 (13)
Dream4You - Księcia Witolda 11/54 - Studio 2	€16,072	€51	86%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Quiet enclave near the airport	€11,989	€54	61%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (17)
Apartament Wichrowa, Wrocław	€19,013	€58	87%	1	1	2	€33	❌	❌	✅	Y / Y	⭐️ 0 (1)
Postępowa 83 \| Atmospheric Apartment \| Balcony	€13,846	€65	54%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 0 (2)
Wichrowa 22C \| Apartment in Wrocław \| Parking	€13,725	€61	57%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Green Terrace Family Apartment	€10,845	€58	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Pure Rental Apartments Inżynierska Design Wifi AC	€13,757	€54	70%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Selenza Apartament	€14,261	€52	73%	1	1	1	€13	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Pure Rental Inżynierska 311B	€14,183	€63	62%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Parking,tramwaj, blisko centrum-6km,spokój,Nflix	€7,791	€27	78%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (232)
Starlight Black Apartament	€15,426	€67	63%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
3-person apartment with 1 bedroom	€12,314	€37	91%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (119)
4-person apartment with 1 bedroom	€6,795	€33	57%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
GAIA STUDIO	€9,682	€46	57%	1	1	2	€22	❌	❌	❌	Y / Y	⭐️ 5 (29)
Apartament Garden - self check in 24h	€12,004	€43	74%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 5 (27)
Pure Home Apartments Gwiaździsta C1847A	€11,708	€70	46%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Pure Home Apartament Gwiaździsta A1662 AC/Klima	€9,656	€71	37%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Przy parku, klimatyzacja, parking,wifi.	€11,989	€54	61%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (40)
WrocApartments StarCenter - Ap9b	€7,890	€70	31%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
WrocApartments StarCenter - Ap7a	€12,598	€75	46%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
WrocApartments StarCenter - Ap1b	€10,052	€69	40%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Pure Home Gwiaździsta B1427	€9,569	€58	45%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Star4You II - Gwiaździsta 14/63 - 2 pokojowy	€13,638	€45	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Gwiaździsta 14 \| Apartment with A/C \| Balcony	€14,278	€64	57%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Pure Home Gwiaździsta B1454	€12,156	€68	49%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Your comfort is my top priority!	€9,687	€27	95%	1	1	2	€12	❌	❌	❌	Y / Y	⭐️ 5 (62)
Apartament na Grabiszyńskiej	€19,345	€67	79%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Apartament\|WOOD\|Wrocław\|City	€10,980	€42	71%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.8 (28)
Apartament\|GREEN\|Wrocław\|City	€10,756	€40	73%	1	1	2	€11	❌	❌	❌	N / N	⭐️ 4.5 (9)
Piękny apartament w zielonej dzielnicy Wrocławia	€11,015	€56	51%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (13)
Apartament z tarasem blisko centrum miasta	€12,527	€42	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (106)
Przytulne, jasne studio	€6,632	€56	31%	1	1	2	€9	❌	❌	❌	Y / Y	⭐️ 5 (17)
Studio Szczęśliwa 36 przy SkyTower!	€5,631	€33	46%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Botanical Studio Space in a Historic Tenement House	€16,284	€54	80%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (280)
Apartament CityBrejk Zaporoska Wrocław	€10,147	€29	87%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (51)
Mieszkanie o krok od centrum/Apartment near center	€7,420	€43	47%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (67)
Verde Apartment SelfCheck-in 24h	€9,454	€40	64%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
42nd Floor Luxury Apartment with Bathtub	€48,695	€219	59%	1	1	1	€22	❌	❌	❌	N / Y	⭐️ 5 (7)
RentPlanet - Slezna Apartment	€13,381	€35	96%	1	1	1	€33	❌	❌	✅	Y / Y	⭐️ 5 (6)

Return Metrics

-930.94% 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)	-€26,945	-€53,890	-€80,836	-€107,781	-€134,727	-€269,454	-€808,362
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	-€26,945	-€53,890	-€80,836	-€107,781	-€134,727	-€269,454	-€808,362

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-930.94%

Payback Period Days

Return on Investment

-930.94%

Władysława Chachaja Wrocław, Województwo dolnośląskie

1 bed • 1 bath • 4 guests

Monthly Rent

€12,761

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €57/night at 62% occupancy.Projected nightly rate is €55/night at 63% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€12,795

Avg annual revenue

63%

Avg occupancy rate

€56

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

€20k

€35k

€50k

-€26,945

Profit

Revenue

€12,761

Operating Expenses

€9,707

Operating Income

€3,055

Net Effective Rent

€30,000

Profit (Cash Flow)

-€26,945

€2,894

Cash Investment

Renos & Furnishing

€2,806

Setup Costs

€88

Total

€2,894

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-930.94%

Payback Period Days