BNBCalc Short Term Rental Investment Analysis 19 Andrei Sakharovs Vej, København, , 2450

3 bed • 1.5 bath • 5 guests • $300

BNB

Calc

Annual Revenue

$90,201

Profit (Cash Flow)

$64,774

Cap Rate

21598.2%

Annual Revenue

$90,201

AirDNA projects $251/night at 59% occupancy ($54,088). Airbtics projects $343/night at 72% occupancy ($90,200). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,723	$86,387	$132,696	$179,107
Occupancy	57%	74%	92%	99%
Nightly Rate	$276	$318	$393	$492

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exclusive 140 m2, 3 bedroom apartment by the water	$79,348	$335	64%	3	2	1	$101	❌	❌	✅	Y / Y	⭐️ 5 (350)
Waterfront Penthouse In centrum #Waterfront #CPH	$81,240	$354	62%	3	2	3	$76	❌	❌	❌	Y / N	⭐️ 4.7 (37)
Moderne lejlighed i roligt område tæt på centrum	$95,894	$264	99%	3	1	3	$72	❌	❌	❌	Y / Y	⭐️ 5 (25)
Stor Luksus lejlighed med vand udsigt i alle rum	$118,475	$498	65%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
3 bedrooms Copenhagens best view - Close to metro	$57,711	$438	36%	3	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Waterfront apartment	$47,309	$281	46%	3	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (8)
Spacey apartment with canal view near city centre	$88,309	$422	55%	3	1.5	2	$101	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
lejlighed med vandudsigt og 7 min. gang fra Metro	$109,581	$499	60%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Tæt på vandet, metro, gratis parkering	$65,746	$208	86%	3	1	2	$29	❌	❌	❌	Y / Y	⭐️ 4.6 (31)
Nyere lejlighed ved havnen, tæt på byen, med altan	$92,832	$373	68%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Luksuslejlighed Islands Brygge direkte til vandet	$126,964	$607	57%	3	2	2	$97	❌	❌	❌	Y / Y	⭐️ 5 (27)
Scandinavian Premium Atelier - Spacious Comfort	$68,230	$478	39%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Townhouse central Copenhagen (Islands Brygge)	$95,903	$296	88%	3	2	4	$108	❌	❌	❌	Y / Y	⭐️ 5 (21)
Modern Townhouse	$90,306	$324	76%	3	2.5	2	$76	❌	❌	❌	Y / Y	⭐️ 5 (22)
A beach house in the city	$92,908	$302	83%	3	1.5	2	$73	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gorgeous waterfront 3 bedroom apt, nearby metro	$120,890	$338	97%	3	2	3	$183	❌	❌	✅	Y / Y	⭐️ 5 (18)
luxurious, spectacular view, quiet and beach.	$217,147	$698	85%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Lækker lejlighed med Københavns flotteste udsigt	$80,610	$274	80%	3	1	7	$72	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Urban town house near Cph center	$68,235	$411	45%	3	1	4	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Arkitekttegnet byhus på Islands Brygge	$69,186	$184	100%	3	2	3	$87	❌	❌	❌	Y / Y	⭐️ 5 (11)
Fantastisk husbåd midt i København.	$132,602	$389	93%	3	1.5	4	$43	✅	❌	❌	Y / Y	⭐️ 5 (31)
Townhouse in central Copenhagen	$88,758	$261	92%	3	2	5	$94	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
The cozy houseboat	$32,030	$184	46%	3	0	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Exclusive flat with harbour view and free parking	$61,137	$288	58%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Lyst townhouse ved bystrand	$86,762	$314	75%	3	2.5	6	$144	❌	❌	❌	Y / Y	⭐️ 0 (2)
unique beach penthouse close to Copenhagen Centre	$78,026	$323	66%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lejlighed på Islands Brygge- KBH	$64,350	$298	59%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Penthouse med elevator og vandudsigt!	$72,023	$331	58%	3	1	2	$71	❌	❌	✅	Y / N	⭐️ 5 (2)
127m2 waterfront 3 room apartment with 2 balconies	$65,520	$313	56%	3	2	12	$116	❌	❌	✅	Y / Y	⭐️ 5 (3)
Townhouse på Islands brygge	$77,052	$277	76%	3	2	4	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
New and super nice apartment with sea views	$92,897	$259	98%	3	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (110)
Lejlighed med vandudsigt i KBH	$62,647	$389	44%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Smuk Lejlighed tæt på KBH C, solrig altan, 4-5 pax	$117,852	$322	100%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Great place with a stunning view	$180,072	$492	100%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury home with harbour view	$138,537	$407	93%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Eksklusiv lejlighed i København	$69,998	$262	73%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Lovely 140m2 townhouse	$63,519	$195	89%	3	2	5	$116	❌	❌	❌	Y / Y	⭐️ 0 (2)
Amazing 3BD w. City & Harbor View!	$34,947	$308	31%	3	1	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Boat-house in Copenhagen	$91,571	$267	93%	3	1	4	$58	❌	❌	❌	Y / Y	⭐️ 5 (4)
City townhouse by the beach	$109,281	$296	100%	3	2	8	$80	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

767.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$64,774	$129,548	$194,323	$259,097	$323,871	$647,743	$1,943,230
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2	$6	$9	$12	$16	$39	$240
Down Payment	$60	$60	$60	$60	$60	$60	$60
Property Appreciation	$9	$18	$27	$37	$47	$103	$428
Total Return	$64,846	$129,633	$194,420	$259,207	$323,996	$647,945	$1,943,958

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

767.1%

Cap Rate

21,598.19%

Return on Investment

767.24%

19 Andrei Sakharovs Vej København, 2450

3 bed • 1.5 bath • 5 guests

Purchase Price

195332

Airbnb Investor Score

$64,774

Annual Profit

21598.2%

Cap Rate

767.1%

Cash on Cash

$90,201

Annual Revenue

BNBCalc predicts this property will get $343 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$89,660

Avg annual revenue

72%

Avg occupancy rate

$343

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

$30k

$90k

$155k

$220k

$64,774

Profit

Revenue

$90,201

Operating Expenses

$25,406

Operating Income

$64,795

Mortgage & Taxes

$20

Profit (Cash Flow)

$64,774

$8,444

Cash Investment

Down Payment

$60

Renos & Furnishing

$8,375

Closing Costs

Total

$8,444

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

767.1%

Cap Rate

21,598.19%

Return on Investment

767.24%