BNBCalc.com Investment Analysis Report of Strada Pădurii, Cluj-Napoca, Romania

2 bed • 1 bath • 4 guests • $100,000

BNB

Calc

Return Metrics

-38.61% 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

-38.61%

Cap Rate

-4.75%

Return on Investment

-24.67%

Annual Revenue

$5,844

AirDNA projects $47/night at 63% occupancy ($10,814).

User selected values for this report: 64% occupancy rate, $25 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$883

Annual Expenses

$10,600

Utilities

$120

Internet + TV

$20

Water/Sewer

$30

Garbage

$10

Electric

$30

Gas

$30

Other

$0

Maintenance

$749

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$49

Management & Platform Fees

$15

Platform Fee (i.e. Airbnb)

$15

Property Manager Fee

$0

property-location

Strada Pădurii Cluj-Napoca, Județul Cluj

2 bed • 1 bath • 4 guests

$5,844

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-38.61%

Cap Rate

-4.75%