BNBCalc Short Term Rental Investment Analysis 39 Oldermandsvej st tv, København, , 2400

1 bed • 1 bath • 2 guests • $110,000

BNB

Calc

Annual Revenue

$50,984

Profit (Cash Flow)

$23,256

Cap Rate

27.9%

Annual Revenue

$50,984

AirDNA projects $98/night at 70% occupancy ($25,055). Airbtics projects $130/night at 74% occupancy ($35,136). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 99% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,837	$34,460	$51,957	$61,238
Occupancy	58%	77%	99%	100%
Nightly Rate	$102	$121	$141	$164

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Skøn lejlighed med altan og gårdhave	$31,329	$142	55%	1	1	2	$72	❌	❌	❌	N / N	⭐️ 4.9 (30)
Cozy studio apartment	$17,030	$99	47%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.3 (14)
Hyggelig og lys lejlighed	$24,522	$134	50%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Charming and warm apartment with balcony	$59,266	$273	58%	1	1	2	$36	❌	❌	❌	N / Y	⭐️ 5 (9)
Skøn lejlighed i København	$57,300	$206	76%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Modern and nice location	$41,974	$115	99%	1	1	2	$51	❌	❌	❌	Y / Y	⭐️ 5 (7)
Hyggelig og med god placering	$44,126	$137	88%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (9)
Cosy and Spacious apartment	$24,200	$96	68%	1	1	4	$14	❌	❌	❌	N / N	⭐️ 4.8 (9)
Cozy apartment in Copenhagen	$34,770	$95	100%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (2)
2 room apartment in quiet but lively neighberhood	$26,747	$116	63%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 4.6 (23)
Hyggelig lejlighed i godt miljø	$42,250	$148	78%	1	1	5	$0	❌	❌	❌	Y / N	⭐️ 5 (15)
Charming apartment in Nørrebro	$39,132	$108	99%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 4.7 (27)
Hyggelig lejlighed i KBH NV	$19,267	$133	38%	1	1	1	$18	❌	❌	❌	N / N	⭐️ 4.3 (7)
Lys lejlighed med solrig altan i stille omgivelser	$24,786	$137	45%	1	1	2	$57	❌	❌	❌	N / Y	⭐️ 5 (11)
Hyggelig lejlighed i nordvest	$32,282	$147	60%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Hyggelig toværelses i nordvest	$30,909	$106	76%	1	1	1	$58	❌	❌	❌	Y / N	⭐️ 4.7 (17)
Hyggelig med 2 altaner	$33,357	$98	93%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 0 (3)
Hyggelig lejlighed tæt på byen	$31,062	$125	66%	1	1	1	$36	❌	❌	✅	N / Y	⭐️ 4.9 (22)
Lys lejh. på Bispebjerg	$32,518	$104	82%	1	1	5	$58	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Cosy apartment with balcony.	$16,945	$113	35%	1	1	1	$51	❌	❌	❌	Y / N	⭐️ 4.9 (29)
Cosy flat in quiet area, near city center	$46,220	$125	100%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Hyggelig lejlighed i København	$29,933	$141	58%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
peaceful palace	$30,816	$84	100%	1	1	2	$22	❌	❌	✅	N / Y	⭐️ 5 (2)
Hyggelig lejlighed i Nordvest/Nørrebro	$38,278	$126	83%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.7 (5)
Lejlighed i København	$35,208	$130	74%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Cosy 2-room 60m2 apartment with piano	$40,260	$110	100%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Nordvest CPH: Urban studioflat	$21,570	$83	71%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4 (1)
Cute accommodation for couples	$41,109	$117	96%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (8)
Cozy little home in Nordvest	$36,234	$99	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (5)
Bright Nordvest Apartment	$19,344	$151	35%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Cozy apartment with balcony in Copenhagen	$59,542	$196	83%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Colourful apartment with private garden!	$40,378	$108	100%	1	1	2	$36	❌	❌	❌	Y / N	⭐️ 5 (13)
Full apartment in Nørrebro, Cph	$26,080	$70	100%	1	1	5	$26	❌	❌	❌	N / N	⭐️ 4.8 (22)
Hyggelig lille lejlighed	$31,256	$82	100%	1	1	2	$51	❌	❌	❌	N / N	⭐️ 4.7 (10)
Cozy apartment with balcony in the city	$41,622	$137	83%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 0 (6)
Hyggelig lejlighed i Nordvest	$22,651	$91	68%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Livlig og hyggelig lejlighed	$31,037	$106	80%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Hyggelig lejlighed	$58,333	$161	99%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

78.7% 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)	$23,256	$46,512	$69,768	$93,024	$116,280	$232,561	$697,685
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000
Down Payment	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000
Property Appreciation	$3,300	$6,699	$10,199	$13,805	$17,520	$37,830	$156,998
Total Return	$136,556	$163,211	$189,968	$216,830	$243,801	$380,392	$964,684

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

78.7%

Cap Rate

27.88%

Return on Investment

93.52%

39 Oldermandsvej st tv København, 2400

1 bed • 1 bath • 2 guests

Purchase Price

419

Airbnb Investor Score

$23,256

Annual Profit

27.9%

Cap Rate

78.7%

Cash on Cash

$50,984

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $98/night at 70% occupancy.Projected nightly rate is $130/night at 74% occupancy.

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.

$34,195

Avg annual revenue

74%

Avg occupancy rate

$130

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

$60k

$23,256

Profit

Revenue

$50,984

Operating Expenses

$20,308

Operating Income

$30,676

Mortgage & Taxes

$7,420

Profit (Cash Flow)

$23,256

$29,550

Cash Investment

Down Payment

$22,000

Renos & Furnishing

$4,250

Closing Costs

$3,300

Total

$29,550

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

78.7%

Cap Rate

27.88%

Return on Investment

93.52%