BNBCalc.com Investment Analysis Report of Intrarea Horbotei, București, Romania

1 bed • 1 bath • 2 guests • $70,000

BNB

Calc

Return Metrics

25.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.28%

Cap Rate

8.46%

Return on Investment

157.8%

Annual Revenue

$10,738

AirDNA projects $42/night at 62% occupancy ($9,510).

User selected values for this report: 70% occupancy rate, $42 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$401

Annual Expenses

$4,816

Utilities

$181

Internet + TV

$10

Water/Sewer

$50

Garbage

$50

Electric

$50

Gas

$20

Other

$1

Maintenance

$193

Property Insurance

$1

HOA

$0

Landscaping

$1

Ongoing Repairs

$1

Supplies

$1

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$89

Management & Platform Fees

$27

Platform Fee (i.e. Airbnb)

$27

Property Manager Fee

$0

property-location

Intrarea Horbotei București, București

1 bed • 1 bath • 2 guests

$10,738

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.28%

Cap Rate

8.46%