BNBCalc.com Investment Analysis Report of Mljekarska ul. 29, 10000, Zagreb, Hrvatska

2 bed • 1 bath • 6 guests • $1

BNB

Calc

Return Metrics

174.42% 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

174.42%

Cap Rate

1,090,226.8%

Return on Investment

174.43%

Annual Revenue

$19,869

AirDNA projects $55/night at 64% occupancy ($12,856).

User selected values for this report: 64% occupancy rate, $85 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$747

Annual Expenses

$8,967

Utilities

$182

Internet + TV

$1

Water/Sewer

$70

Garbage

$1

Electric

$60

Gas

$30

Other

$20

Maintenance

$516

Property Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$166

Management & Platform Fees

$50

Platform Fee (i.e. Airbnb)

$50

Property Manager Fee

$0

property-location

Mljekarska ul. 29 Zagreb, Grad Zagreb, 10000

2 bed • 1 bath • 6 guests

$19,869

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

174.42%

Cap Rate

1,090,226.8%