Earn up to 9%
per year
Buy a flat or apartment in a completed development
investment in the center of Wilanów.
Complete the form for additional information.
Buy an apartment or commercial premises in the completed investment in the center of Wilanów.
RZ 21 is an address in the heart of Miasteczko Wilanów, which combines residential and service functions, offering the convenience of living at your fingertips and a stable return on investment.
Secure location, well-thought-out design and modern solutions. This is the quality you're looking for. Available immediately. Today..
This investment is for you, if you are looking for:
Ask about the offer
Monika Borowska
Sales Director
Sales office
Avenue of the Republic 21
02-972 Warsaw
To arrange a meeting, please contact us.
Earn up to 9% per year
Estimated returns on short-term rental of an apartment or premises
|
Pessimistic |
Neutral |
Optimistic |
|
|
Studio - 29.15 m2 |
5,66% |
8,05% |
8,67% |
|
One bedroom - 34.31 m2 |
6,29% |
8,62% |
9,23% |
|
One bedroom - 42.05 m2 |
5,37% |
7,36% |
7,88% |
This material has been prepared for informational purposes only and does not constitute an offer, solicitation, or recommendation to buy or sell any investment or enter into any investment transaction. The return calculations, forecasts, and assumptions presented on this page are estimates only and are based on information, assumptions, and market conditions available on the date of this page's publication, which are subject to change without notice. Actual results may differ materially from those expressed or implied. ROI is an estimate, is not guaranteed, and may fluctuate significantly over time, depending on current market conditions and the attractiveness of the property. ROI does not take into account the volatility of property values and is estimated solely based on projected short-term rental income. The cost of finishing the premises was estimated at an average of PLN 2,800/m², based on the offers received in this area. Operating costs were estimated using expert knowledge.
The following assumptions were made in the calculations for the neutral scenario:
- for a studio apartment: the occupancy rate (OCC) will be on average monthly from 50 to 75%, depending on the given calendar month, and the average daily price for the rented apartment (Average Daily Rate, ADR) from PLN 250 to PLN 340; - for a one-bedroom apartment: OCC: on average monthly from 60% to 80%, ADR: from PLN 280 to PLN 390;
- for a two-bedroom apartment: OCC: average monthly from 50% to 75%, ADR: from PLN 365 to PLN 465;
- for a three-bedroom apartment: OCC: average monthly from 45% to 70%, ADR: from PLN 400 to PLN 700;
- for a four-bedroom apartment: OCC: average monthly from 45% to 70%, ADR: from PLN 550 to PLN 750.
The calculations for the pessimistic scenario assumed an average decrease in the load factor (OCC) by 10% and an average daily rate (ADR) by PLN 50 compared to the assumptions in the neutral scenario. The calculations for the optimistic scenario assumed an average increase in the load factor (OCC) by 5% compared to the assumptions in the neutral scenario.
This material does not constitute investment, legal, or tax advice. All investment decisions should be made solely on the client's own merits and, where appropriate, after obtaining independent professional advice. The sender accepts no liability for any loss arising from the use of this material or reliance on the information contained therein.
Ask about the offer
Sales office
Avenue of the Republic 21
02-972 Warsaw
To arrange a meeting, please contact us.