BNBCalc Short Term Rental Investment Analysis 16 Præstøgade, København, , 2100

1 bed • 1 bath • 4 guests • $550,000

BNB

Calc

Annual Revenue

$40,867

Profit (Cash Flow)

-$15,227

Cash on Cash Return

-11.6%

Cap Rate

4.0%

Annual Revenue

$40,867

AirDNA projects $108/night at 64% occupancy ($25,245). Airbtics projects $167/night at 67% occupancy ($40,867). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,138	$39,272	$58,526	$78,883
Occupancy	52%	68%	80%	96%
Nightly Rate	$136	$155	$195	$220

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hygge på Østerbro	$44,345	$211	55%	1	1	2	$58	❌	❌	❌	Y / N	⭐️ 5 (20)
Central apartment in Copenhagen	$43,920	$200	60%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Charming Danish apartment	$28,926	$143	53%	1	1	4	$72	❌	❌	❌	Y / N	⭐️ 5 (20)
Hyggelig kvistlejlighed!	$36,088	$145	68%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 4.6 (74)
Charming Apt Near the Lakes	$62,324	$230	72%	1	1	3	$58	❌	❌	❌	Y / Y	⭐️ 5 (9)
Copenhagen's prime location	$43,392	$228	52%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (5)
Colorful and romantic apartment	$38,649	$176	60%	1	1	365	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Perfect location	$63,208	$202	84%	1	1	2	$51	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
Quiet place in the heart of Cph	$34,492	$152	62%	1	1	4	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Lejlighed i København	$28,182	$220	35%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Hyggelig lejlighed på Østerbro	$22,564	$137	45%	1	1	3	$0	❌	❌	✅	N / N	⭐️ 4.5 (13)
Cosy and bright cph apartment	$37,238	$145	69%	1	1	3	$22	❌	❌	❌	Y / N	⭐️ 5 (26)
90 m2 with private terrace	$39,171	$206	48%	1	1	3	$72	❌	❌	❌	Y / N	⭐️ 0 (2)
Lovely bright apartment with view	$33,177	$110	82%	1	1	4	$15	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Beautiful apartment in the heart of Copenhagen	$51,498	$186	75%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (23)
Chic Østerbro Gem	$28,448	$171	42%	1	1	2	$65	❌	❌	❌	Y / N	⭐️ 4.5 (5)
En lille perle på indre Østerbro	$27,267	$124	55%	1	1	1	$72	❌	❌	❌	Y / N	⭐️ 5 (15)
Charmerende hyggelig og central citylejlighed	$30,952	$133	62%	1	1	4	$29	❌	❌	❌	Y / N	⭐️ 5 (14)
Skandinavisk Perle på Østerbro	$50,244	$143	96%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (17)
Rummelig toværelses med altan	$25,411	$167	41%	1	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy apartment in the heart of Østerbro	$48,942	$153	87%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (24)
Apartment close to city center	$47,410	$138	93%	1	1	2	$51	❌	❌	❌	Y / N	⭐️ 5 (21)
Central beliggende lejlighed på Østerbro	$61,093	$214	78%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Østerbro calm and creative	$45,687	$171	73%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Central apartment with rooftop and ocean view	$42,430	$255	45%	1	1.5	6	$72	❌	❌	✅	Y / Y	⭐️ 5 (18)
Østerbro, tæt på alt	$50,286	$134	96%	1	1	3	$144	❌	❌	✅	Y / Y	⭐️ 5 (43)
Central lejlighed på Østerbro	$29,756	$112	70%	1	1	3	$87	❌	❌	❌	Y / Y	⭐️ 5 (13)
Bright & quiet apartment at Østerbro / 82sqm	$61,488	$168	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
5th floor in cozy Copenhagen area	$46,776	$142	90%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Central og rolig lejlighed i København	$36,200	$157	63%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Hyggelig lejlighed på Østerbro	$16,781	$131	35%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (4)
3-værelses lejlighed med altan	$47,218	$133	97%	1	1	5	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
2 room apartment central Copenhagen with balcony	$42,885	$116	97%	1	1	10	$58	❌	❌	❌	N / N	⭐️ 0 (1)
Cozy and bright apartment in a quiet neighborhood	$39,528	$135	80%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Lovely apartment by The Lakes in Copenhagen	$35,861	$173	56%	1	1	2	$14	❌	❌	❌	Y / N	⭐️ 4.7 (9)
Light and charming apartment in central Copenhagen	$35,049	$126	76%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Cozy & spacious flat in Copenhagen Ø	$51,005	$175	77%	1	1	6	$87	❌	❌	❌	Y / Y	⭐️ 5 (21)
Lejlighed i hjertet af Østerbro	$40,769	$141	79%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Rummelig lejlighed på indre Østerbro	$36,212	$194	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

-11.64% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,226	-$30,453	-$45,680	-$60,907	-$76,134	-$152,268	-$456,805
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$551,273	$553,041	$555,319	$558,122	$561,466	$586,885	$878,188

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.64%

Cap Rate

3.97%

Return on Investment

5.1%

16 Præstøgade København, 2100

1 bed • 1 bath • 4 guests

Purchase Price

-39

Airbnb Investor Score

-$15,226

Annual Profit

4.0%

Cap Rate

-11.6%

Cash on Cash

$40,867

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $108/night at 64% occupancy.Projected nightly rate is $167/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$40,210

Avg annual revenue

67%

Avg occupancy rate

$167

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

$15k

$30k

$45k

$65k

-$15,227

Profit

Revenue

$40,867

Operating Expenses

$18,993

Operating Income

$21,874

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$15,227

$130,750

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$4,250

Closing Costs

$16,500

Total

$130,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.64%

Cap Rate

3.97%

Return on Investment

5.1%