BNBCalc.com Investment Analysis Report of Str. Avionului, București, București,

2 bed • 2 bath • 6 guests • €160,000

BNB

Calc

Return Metrics

9.02% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.02%

Cap Rate

10.31%

Return on Investment

11.85%

Annual Revenue

€21,255

AirDNA projects €102/night at 61% occupancy ($22,742). Airbtics projects €127/night at 55% occupancy ($25,488). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue€13,525€22,685€36,760€63,847
Occupancy44%55%71%80%
Nightly Rate€83€111€139€216

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Imedio Azure Apartment Aviatiei
€24,344
€79
84%
2141€0❌❌❌N / Y⭐️ 5 (29)Profile

B

Il MONDO Premium Apartment- 2 BR
€25,031
€102
67%
2141€0❌❌❌N / Y⭐️ 4.5 (17)Profile

C

Herastrau Apartment • Homelike 3 Rooms Apartment
€15,838
€77
56%
2141€0❌✅❌N / Y⭐️ 5 (48)Profile

D

Emerald Apartment Aviatiei
€22,234
€80
75%
2142€12❌❌❌N / Y⭐️ 4.7 (3)Profile

E

Penthouse with Huge Rooftop & Amazing City View
€25,209
€110
61%
2261€21❌❌✅N / Y⭐️ 4.8 (33)Profile

Operating Expenses

Monthly Expenses

€397

Annual Expenses

€4,759

Utilities

€105

Internet + TV

€5

Water/Sewer

€19

Garbage

€5

Electric

€38

Gas

€19

Other

€19

Maintenance

€238

Property Insurance

€29

HOA

€0

Landscaping

€0

Ongoing Repairs

€38

Supplies

€33

Software

€14

Pest Control

€0

Permits

€0

Other

€0

Cleaning Cost

€124

Management & Platform Fees

€53

Platform Fee (i.e. Airbnb)

€53

Property Manager Fee

€0

property-location

Str. Avionului București, București

2 bed • 2 bath • 6 guests

Purchase Price

112

Airbnb Investor Score

€15,296

Annual Profit

10.3%

Cap Rate

9.0%

Cash on Cash

€21,255

Annual Revenue

BNBCalc predicts this property will get $127 per night with 55% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

€0k

€100k

€195k

€300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.02%

Cap Rate

10.31%