BNBCalc.com Investment Analysis Report of Aleea Barajul Lotru, București, Romania

2 bed • 1 bath • 4 guests • $75,000

BNB

Calc

Return Metrics

-19.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.01%

Cap Rate

0.77%

Return on Investment

-6.3%

Annual Revenue

$15,705

AirDNA projects $43/night at 46% occupancy ($7,224).

User selected values for this report: 100% occupancy rate, $43 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,260

Annual Expenses

$15,122

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$831

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$131

Management & Platform Fees

$39

Platform Fee (i.e. Airbnb)

$39

Property Manager Fee

$0

property-location

Aleea Barajul Lotru București, București

2 bed • 1 bath • 4 guests

$15,705

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-19.01%

Cap Rate

0.77%