BNBCalc Short Term Rental Investment Analysis 21 Egnehjemveien, Nordstrand, Oslo, 0196

3 bed • 2 bath • 5 guests • €1,200,000

BNB

Calc

Annual Revenue

€111,005

Profit (Cash Flow)

€71,368

Cap Rate

6.9%

Annual Revenue

€111,005

AirDNA projects €170/night at 65% occupancy ($40,470). Airbtics projects €241/night at 68% occupancy ($59,757). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, €584 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,780	€60,923	€84,633	€128,359
Occupancy	49%	73%	85%	95%
Nightly Rate	€165	€224	€266	€361

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moderne og romslig leilighet med utsikt over byen	€74,272	€262	76%	3	1	3	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
10 min. walk from Munch Museum and Opera House	€16,823	€218	18%	3	1	2	€90	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Nydelig leilighet med balkong og mulig parkering	€28,942	€240	33%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stor leilighet sentralt i Oslo .	€31,714	€158	50%	3	1	5	€86	❌	❌	❌	N / N	⭐️ 5 (2)
Stor familieleilighet på idylliske Kampen	€76,239	€239	87%	3	3	2	€45	❌	❌	✅	Y / Y	⭐️ 5 (5)
High standard loft apartment with 6 beds. Balcony	€40,598	€122	87%	3	1	1	€87	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Teaterkvartalet - Three Bedrooms Superior	€77,008	€351	60%	3	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.3 (3)
3 Bedroom apt. in central Oslo!	€73,762	€280	72%	3	1	4	€22	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Super Central, 3-bedroom, near Buss/Train Station	€42,069	€153	72%	3	1	2	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Cozy \| LUX \| 3BR \| Super central \| Family apt	€47,473	€151	84%	3	1	3	€55	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Modern and beautiful apartment in the city heart	€32,254	€163	52%	3	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Beautiful home with magical view	€37,102	€225	41%	3	3	5	€90	❌	❌	❌	Y / Y	⭐️ 4 (2)
Central, modern 3 bedrooms place	€73,062	€246	81%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Apartment with outdoor terrace	€60,473	€222	74%	3	1	4	€90	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Hageidyll på Ekeberg	€17,466	€207	23%	3	2	4	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Arkitekttegnet leilighet Vålerenga	€90,200	€246	100%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apartment in Oslo old town	€20,349	€184	30%	3	1	1	€45	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Chic apartment in Bjørvika - Oslo center	€97,018	€301	88%	3	1	2	€19	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
VillaViewOslo\|Unikt\|Gangavstand til byen\|Parkering	€163,438	€458	95%	3	2	2	€134	❌	❌	❌	Y / Y	⭐️ 5 (18)
Stor leilighet - Etterstad/Vålerenga	€49,070	€132	95%	3	1	10	€108	❌	❌	❌	Y / Y	⭐️ 5 (1)
Oslo sentrum	€26,653	€173	42%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Penthouse apartment with 2 huge roof terrace's	€87,838	€329	72%	3	2	2	€90	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Modern 3bed room sea view apartment @ Oslo Barcode	€124,751	€464	73%	3	2	1	€87	❌	❌	❌	Y / Y	⭐️ 5 (39)
Luxury 3BR apartment at Central OSLO Barcode	€96,379	€346	75%	3	2	1	€81	❌	❌	❌	Y / Y	⭐️ 4.9 (187)
Idyllic 3 bedroom aprtmt in historical Vålerenga	€70,506	€201	96%	3	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Sjarmerende 4-roms i pittoresk gate	€54,621	€173	84%	3	1	4	€54	❌	❌	✅	Y / Y	⭐️ 5 (10)
Beautiful 3BR 2 BA in heart of old town Oslo	€121,930	€497	67%	3	2	2	€46	❌	❌	✅	Y / Y	⭐️ 5 (7)
Utsiktshus på Ekeberg	€62,360	€282	58%	3	2	3	€67	❌	❌	❌	Y / Y	⭐️ 5 (6)
Kampen, det fineste stedet å bo i Oslo	€26,281	€128	46%	3	2	2	€180	❌	❌	❌	Y / Y	⭐️ 5 (7)
Large loft - Private rooftop terrace - Old Town	€57,231	€186	83%	3	1	2	€107	❌	❌	✅	Y / Y	⭐️ 5 (30)
Cozy apartment in Oslo	€62,865	€223	77%	3	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (6)
Klassisk leilighet i gamlebyen	€49,684	€143	94%	3	1	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (6)
Luksus penthouse med jacuzzi (new on airbnb)	€148,722	€584	68%	3	3	2	€182	❌	✅	✅	Y / Y	⭐️ 0 (15)
Romslig og koselig leilighet sentralt i Oslo	€25,088	€136	46%	3	1	1	€46	❌	❌	❌	Y / N	⭐️ 4.5 (2)
City center, three bedrooms, top floor	€49,698	€166	82%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (14)
Familievennlig leilighet med gratis parkering	€83,782	€244	94%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Nyoppusset leilighet på Kampen	€83,853	€239	96%	3	1	2	€0	❌	❌	✅	Y / N	⭐️ 0 (9)
Vålerenga - hageidyll nær sentrum	€39,416	€237	43%	3	1	5	€144	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy apartment	€27,882	€90	85%	3	1	1	€0	❌	❌	✅	Y / N	⭐️ 4 (1)
Rekkehus i Simensbrekka	€30,209	€254	32%	3	2	3	€36	❌	❌	❌	Y / N	⭐️ 5 (5)

Return Metrics

30.96% 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)	€71,368	€142,736	€214,105	€285,473	€356,841	€713,683	€2,141,051
Revenue Appreciation	€16,650	€35,799	€57,819	€83,143	€112,265	€338,071	€7,238,810
Home Equity	€960,000	€960,000	€960,000	€960,000	€960,000	€960,000	€960,000
Down Payment	€240,000	€240,000	€240,000	€240,000	€240,000	€240,000	€240,000
Property Appreciation	€180,000	€386,999	€625,049	€898,807	€1,213,628	€3,654,669	€78,254,126
Total Return	€1,468,019	€1,765,535	€2,096,974	€2,467,424	€2,882,735	€5,906,424	€88,833,988

Property Appreciation:

15%

Revenue Appreciation:

15%

Cash on Cash Return

30.96%

Cap Rate

6.93%

Return on Investment

98.42%

21 Egnehjemveien Nordstrand, Oslo, 0196

3 bed • 2 bath • 5 guests

Purchase Price

103

Airbnb Investor Score

€2,300

Annual Profit

6.9%

Cap Rate

31.0%

Cash on Cash

€111,005

Annual Revenue

BNBCalc predicts this property will get $241 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

€61,977

Avg annual revenue

68%

Avg occupancy rate

€241

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

€65k

€110k

€165k

€71,368

Profit

Revenue

€111,005

Operating Expenses

€27,756

Operating Income

€83,248

Mortgage & Taxes

€11,880

Profit (Cash Flow)

€71,368

€284,280

Cash Investment

Down Payment

€240,000

Renos & Furnishing

€8,280

Closing Costs

€36,000

Total

€284,280

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

15%

Cash on Cash Return

30.96%

Cap Rate

6.93%

Return on Investment

98.42%