BNBCalc Short Term Rental Rental Arbitrage Analysis Zuzany Chalupovej, Bratislava, Bratislavský kraj, 851 07

3 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$36,700

Profit (Cash Flow)

$9,129

Cash on Cash Return

109.3%

Annual Revenue

$36,700

AirDNA projects $107/night at 55% occupancy ($21,494). Airbtics projects $157/night at 64% occupancy ($36,699). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,964	$32,814	$61,989	$79,800
Occupancy	53%	69%	75%	82%
Nightly Rate	$85	$127	$222	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Top location! Next to Carlton hotel	$13,701	$110	32%	3	2	1	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Aapartamentoos Ushuaia	$68,572	$260	71%	3	3	1	$16	❌	❌	✅	N / Y	⭐️ 4.8 (27)
Perfect Huge 4BR 140m Apartment loft in Old Town	$16,162	$106	39%	3	2	1	$43	❌	❌	✅	Y / Y	⭐️ 4.3 (73)
3 Bedroom apartment in Bratislava Old town	$10,557	$59	44%	3	2	1	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (163)
Charming Apartment in Bratislava	$58,079	$325	48%	3	2	1	$54	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Spacious & Comfortable in Bratislava Old Town	$50,541	$194	69%	3	3	2	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
AH Legionárska	$19,214	$70	75%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Modern 3BDR Universe Apartment With 1 Parking Lot	$32,787	$165	53%	3	2	2	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Nice renovated Apartment/center of Bratislava/view	$42,340	$126	86%	3	2	1	$38	❌	❌	✅	N / Y	⭐️ 4.5 (146)
Apartment Lea - Old Town	$20,203	$69	80%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (308)
Majestic views from a 60m2 terrace -> true history	$62,967	$201	83%	3	3	2	$59	❌	❌	✅	Y / Y	⭐️ 5 (234)
Luxurious New Cozy 75m2 flat in the city center	$17,033	$81	53%	3	2	1	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Horse apartment	$18,706	$86	57%	3	2	1	$27	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Centre of a Centre	$21,952	$161	36%	3	2	1	$48	❌	✅	❌	Y / Y	⭐️ 5 (27)
96m2 of comfort and style: 4BD apartment in center	$27,388	$113	65%	3	2	2	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Apartment Old Riverside - with River View	$34,729	$173	54%	3	2	3	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
3Bedrooms, 2Bathrooms Key-less Apartment	$33,584	$248	37%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
New free parking in old town near train st,	$29,300	$129	61%	3	2	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Cozy flat close to city center	$19,463	$90	57%	3	2	5	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
HISTORIC APARTMENT (145 m2) ON THE PEDESTRIAN ZONE	$19,647	$122	44%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Beautiful condo at the Old Town	$55,349	$222	66%	3	3	1	$43	❌	❌	✅	Y / Y	⭐️ 5 (37)
New Oldtown Apartment near St Martin Cathedral	$28,284	$84	92%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
Superior 3-bedroom Penthouse with Stunning Views	$91,723	$355	70%	3	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Downtown Apartment up to 10	$33,272	$173	52%	3	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Big Terrace,City Centre,Direct Line Bus & Train St	$66,061	$222	80%	3	2	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (40)
Family-Friendly Home-Free parking-12 min to Center	$17,802	$64	76%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Riverside Center, 3 BR, Garage	$21,138	$77	72%	3	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Spacious apartment with amazing castle view	$15,679	$58	71%	3	1	1	$27	❌	❌	✅	Y / Y	⭐️ 4.5 (168)
Byt s veľkou terasou a balkónom v centre mesta !	$14,083	$49	74%	3	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (90)
BNB Slovakia Vazovova Oasis Retreat in Bratislava	$61,500	$228	72%	3	3	1	$60	❌	❌	❌	N / Y	⭐️ 4.9 (21)
Peaceful Apartment in Old Town	$27,912	$93	82%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Bratislava Downtown Retreat	$83,448	$228	100%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Dom s bazénom pri hrádzi	$86,441	$325	72%	3	2	3	$65	✅	❌	✅	Y / Y	⭐️ 5 (3)
Flat with nicest wiew in Old town - 3 bedrooms, AC	$25,338	$86	75%	3	2	6	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Priestranný byt s veľkou terasou	$18,392	$75	67%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Harmony Hideaways	$23,936	$109	60%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 2.6 (5)
BNB Slovakia Wilsonova Haven Retreat	$65,954	$222	80%	3	2	1	$49	❌	❌	❌	Y / Y	⭐️ 5 (8)
ONYX - 3 BR, OldTwn, 2Cars, View	$78,630	$273	78%	3	3	1	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Duplex Top Floor 3Bedroom Apartment w/ Balcony	$57,385	$202	74%	3	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (26)

Return Metrics

109.32% 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)	$9,128	$18,257	$27,386	$36,515	$45,643	$91,287	$273,862
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	$9,128	$18,257	$27,386	$36,515	$45,643	$91,287	$273,862

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.32%

Payback Period Days

334

Return on Investment

109.32%

Zuzany Chalupovej Bratislava, Bratislavský kraj, 851 07

3 bed • 1 bath • 4 guests

Monthly Rent

$36,700

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $107/night at 55% occupancy.Projected nightly rate is $157/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$37,858

Avg annual revenue

64%

Avg occupancy rate

$157

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

$35k

$65k

$95k

$9,129

Profit

Revenue

$36,700

Operating Expenses

$16,771

Operating Income

$19,929

Net Effective Rent

$10,800

Profit (Cash Flow)

$9,129

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

109.32%

Payback Period Days

334