BNBCalc.com Investment Analysis Report of Strada Vânători 10, București, Romania

1 bed • 1 bath • 2 guests • $90,000

BNB

Calc

Return Metrics

-33.92% 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

-33.92%

Cap Rate

-2.67%

Return on Investment

-19.55%

Annual Revenue

$12,272

AirDNA projects $48/night at 70% occupancy ($12,272).

User selected values for this report: 70% occupancy rate, $48 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,223

Annual Expenses

$14,675

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$802

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$102

Management & Platform Fees

$31

Platform Fee (i.e. Airbnb)

$31

Property Manager Fee

$0

property-location

Strada Vânători 10 București, București

1 bed • 1 bath • 2 guests

$12,272

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-33.92%

Cap Rate

-2.67%