BNBCalc Short Term Rental Rental Arbitrage Analysis 11 Teglverksfaret, Langhus, Akershus,

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€55,500

Profit (Cash Flow)

€32,421

Cash on Cash Return

399.5%

Annual Revenue

€55,500

AirDNA projects €113/night at 64% occupancy ($26,356). Airbtics projects €173/night at 62% occupancy ($39,179). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 81% occupancy rate, €188 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€21,367	€35,166	€57,277	€80,539
Occupancy	46%	61%	81%	91%
Nightly Rate	€125	€155	€188	€232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rekkehus 20 minuter fra Oslo, rett ved Tusenfryd	€32,964	€220	41%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Rolig og fredelig bosted i nærheten av naturen	€47,191	€171	73%	3	2	2	€134	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Panoramautsikt nær Tusenfryd	€45,536	€194	64%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Stor villa, 8 min gange til stranden. Jacuzzi etc	€40,827	€212	46%	3	2	5	€134	❌	✅	❌	Y / Y	⭐️ 5 (9)
Leilighet på Langhus med tre soverom.	€37,026	€118	84%	3	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Stille, rolig og sentralt	€57,049	€157	98%	3	2	2	€94	❌	❌	✅	Y / Y	⭐️ 5 (8)
Sjarmerende eldre villa med katt	€30,484	€125	66%	3	2	3	€89	❌	❌	❌	Y / Y	⭐️ 5 (11)
Hus i Oslo nært Tysenfryd	€25,784	€173	34%	3	2	2	€108	❌	❌	❌	Y / Y	⭐️ 5 (1)
Wellcome to G34	€78,347	€231	90%	3	2	6	€134	❌	❌	❌	Y / Y	⭐️ 0 (0)
Peaceful house with a big garden in quiet area	€30,484	€178	42%	3	2	3	€108	❌	❌	❌	Y / Y	⭐️ 5 (6)
Barnevennlig rekkehus, nær Oslo, hav og Tusenfryd!	€18,091	€156	31%	3	2	4	€45	❌	❌	✅	Y / Y	⭐️ 5 (8)
Flott bolig med idyllisk hage!	€27,642	€140	53%	3	2	5	€134	❌	❌	✅	Y / Y	⭐️ 5 (2)
Paasan, beautiful house in lovely surroundings.	€20,954	€119	31%	3	2	3	€182	❌	❌	✅	Y / N	⭐️ 4.8 (4)
Tømmerhus nær Tusenfryd utenfor Oslo.	€56,154	€199	77%	3	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Leilighet med parkering	€22,649	€114	54%	3	1	1	€8	❌	❌	❌	Y / N	⭐️ 5 (7)
Hytte, 25 m til sjø, 25 min Oslo, 10 min Tusenfryd	€21,492	€115	44%	3	1	3	€81	❌	❌	✅	N / N	⭐️ 4.8 (9)
Perfekt for barnefamilier	€28,887	€136	58%	3	3	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Barnevennlig rekkehus	€35,148	€126	76%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Sentralt, flere arbeidsplasser og parkering	€29,484	€165	46%	3	2	2	€45	❌	❌	✅	Y / Y	⭐️ 5 (8)
Rekkehus 20 min fra Oslo og 12 min fra Tusenfryd.	€28,781	€118	65%	3	1	1	€45	❌	❌	✅	Y / N	⭐️ 4.5 (14)
Peaceful cottage 30 minutes from Oslo	€23,708	€105	59%	3	1	30	€52	❌	❌	❌	Y / N	⭐️ 4.9 (42)
grønt og barnevennlig	€38,662	€203	52%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Leilighet på Nesodden med utsikt	€44,196	€121	99%	3	2	2	€36	❌	❌	✅	Y / Y	⭐️ 0 (2)
Modern enebolig i idyllisk natur! 20 min. fra Oslo	€78,368	€358	55%	3	2	5	€223	❌	❌	❌	Y / Y	⭐️ 0 (0)
Barnevennlig rekkehus nært Oslo og Tusenfryd	€37,401	€142	72%	3	2	6	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
A beautiful house by the lake 160	€78,179	€521	41%	3	2	2	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
townhouse-Oasis_ free Summer and christmas 2024	€50,771	€164	84%	3	3	7	€90	❌	❌	❌	Y / Y	⭐️ 4 (2)
Enebolig fin terrasse, boblebad	€55,296	€153	99%	3	2	3	€0	❌	✅	❌	Y / Y	⭐️ 0 (3)
Entire house in the nature	€31,401	€94	91%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (7)
3 soverom. Garasje og kort vei til Oslo Sentrum	€22,257	€132	46%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Leilighet med fantastisk utsikt	€51,254	€159	87%	3	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Romslig, moderne enebolig	€36,773	€132	76%	3	2	2	€0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Barnevennlig hus nær det meste	€33,441	€91	100%	3	2	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (6)
Barnevennlig rekkehus i nærheten av Tusenfryd	€26,897	€136	54%	3	2	3	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Rekkehus rett ved Follobanen	€40,917	€138	81%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Romslig bolig på Vinterbro	€42,026	€174	65%	3	2	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (5)
Summer Cabin Nesodden/sauna/ice bath tub	€86,905	€393	59%	3	1	2	€153	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Family house next to Tusenfryd	€77,732	€250	82%	3	2	1	€90	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

399.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€32,420	€64,841	€97,262	€129,683	€162,104	€324,208	€972,625
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€32,420	€64,841	€97,262	€129,683	€162,104	€324,208	€972,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

399.45%

Payback Period Days

Return on Investment

399.45%

11 Teglverksfaret Langhus, Akershus

3 bed • 1 bath • 6 guests

Monthly Rent

€55,500

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €113/night at 64% occupancy ($26,356.47). Airbtics projects €173/night at 62% occupancy ($39,179).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€39,866

Avg annual revenue

62%

Avg occupancy rate

€173

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€10k

€35k

€60k

€90k

€32,421

Profit

Revenue

€55,500

Operating Expenses

€18,879

Operating Income

€36,621

Net Effective Rent

€4,200

Profit (Cash Flow)

€32,421

€8,116

Cash Investment

Renos & Furnishing

€8,019

Setup Costs

€97

Total

€8,116

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

399.45%

Payback Period Days