BNBCalc Short Term Rental Investment Analysis 3A Hegdehaugsveien, Majorstuen, Oslo, 0352

2 bed • 1 bath • 4 guests • $500,000

BNB

Calc

Annual Revenue

$69,590

Profit (Cash Flow)

$13,135

Cap Rate

9.4%

Annual Revenue

$69,590

AirDNA projects $171/night at 58% occupancy ($36,224). Airbtics projects $194/night at 66% occupancy ($46,765). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,908	$43,902	$71,182	$97,745
Occupancy	52%	67%	87%	93%
Nightly Rate	$150	$176	$219	$281

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large central aparment with rooftop terrace	$45,430	$165	74%	2	2	2	$46	❌	❌	❌	Y / N	⭐️ 5 (35)
Spacious 110 sq.m. apartment near The Royal Palace	$60,832	$196	82%	2	2	2	$166	❌	❌	✅	Y / Y	⭐️ 5 (223)
Luxury Apartment in Central Oslo	$71,421	$400	47%	2	2	2	$92	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Super central, spacious and quiet apartment	$31,088	$137	62%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Newly refurbished, luxurious 2 bed flat, Frogner	$56,754	$161	96%	2	1	2	$37	❌	❌	❌	Y / Y	⭐️ 5 (62)
Unik grønn oase i Oslo sentrum	$33,999	$214	41%	2	1	4	$46	❌	❌	❌	Y / N	⭐️ 4.6 (13)
Penthouse. By Royal Castle. Elevator and Terrace.	$35,665	$197	48%	2	1	3	$138	❌	❌	❌	Y / Y	⭐️ 5 (80)
Central and luxurious - Calm area	$72,509	$318	61%	2	1	2	$46	❌	❌	❌	Y / Y	⭐️ 5 (19)
Sjarmerende leilighet med unik beliggenhet	$58,253	$173	92%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Drømmeleilighet i sentrum av Oslo	$56,083	$449	32%	2	1	3	$92	❌	❌	❌	Y / Y	⭐️ 5 (7)
Nice 2 bedroom appartment	$48,634	$151	88%	2	1	5	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Supercentral, cosy and Scandivanian apartment	$45,524	$227	54%	2	1	3	$46	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Newly Renovated Gem: Central and Modern	$21,820	$72	73%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
♥ City Centre - Cozy and Modern Loft Apartment	$75,805	$349	59%	2	1	2	$46	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
Spacious modern apartment in the city center	$42,969	$135	85%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Perfekt leilighet, i rolig område!	$30,690	$205	39%	2	1	2	$47	❌	❌	✅	Y / Y	⭐️ 5 (5)
Hyggelig leilighet i Homansbyen med balkong	$48,422	$245	54%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Peaceful and centrally located apartment in Oslo	$58,951	$177	91%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Stor takterrasse,to etasjer leilighet,midt i Oslo!	$38,832	$277	35%	2	2	3	$92	❌	❌	✅	Y / Y	⭐️ 5 (3)
Oslo, flott solrik toppleilighet med terrasse	$20,010	$101	54%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
Loftsleilighet midt i Oslo by. 5 etasje	$41,724	$150	76%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Central and quiet	$26,459	$129	54%	2	1	10	$78	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
2 bedroom superior apartment	$52,338	$220	65%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Moderne og romslig leilighet ved slottet.	$19,622	$165	32%	2	1	2	$46	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Leilighet på St. Hanshaugen	$51,020	$164	85%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (27)
Exquisite Apartment with Two Bedrooms and Balcony	$42,000	$200	56%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Penthouse Apt w/Private Rooftop Behind RoyalCastle	$50,729	$165	84%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 0 (7)
Leilighet sentralt i Oslo	$55,822	$164	93%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.7 (16)
Romslig og flott leilighet, nær slottet	$43,361	$167	70%	2	1	2	$42	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
Large & Stylish Oslo Apartment, very central.	$65,526	$195	90%	2	1	5	$94	❌	❌	❌	Y / Y	⭐️ 5 (48)
The heart of Oslo -balcony and renovated bathroom	$42,748	$134	87%	2	1	3	$46	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Penthouse apartment with panorama view	$60,610	$180	92%	2	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
High standard, spacious in the heart of Oslo city	$24,486	$223	30%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Lys og moderne leilighet ved Slottsparken/Sentum	$46,245	$133	95%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Stor og sentral leilighet med balkong	$47,978	$222	57%	2	1	4	$46	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Luxurious and charming apartment in central Oslo	$69,392	$219	86%	2	1	2	$23	❌	❌	❌	Y / Y	⭐️ 5 (23)
Sentral leilighet på St.Hanshaugen	$63,437	$175	98%	2	1	2	$47	❌	❌	❌	Y / Y	⭐️ 5 (17)
Unik loftsleilighet i Homansbyen	$40,992	$112	100%	2	1	2	$41	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

10.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,134	$26,269	$39,404	$52,539	$65,674	$131,348	$394,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$528,134	$556,719	$585,767	$615,293	$645,311	$803,306	$1,607,675

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.83%

Cap Rate

9.37%

Return on Investment

27.25%

3A Hegdehaugsveien Majorstuen, Oslo, 0352

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

$13,134

Annual Profit

9.4%

Cap Rate

10.8%

Cash on Cash

$69,590

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 58% occupancy.Projected nightly rate is $194/night at 66% 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.

$45,725

Avg annual revenue

66%

Avg occupancy rate

$194

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

$55k

$75k

$13,135

Profit

Revenue

$69,590

Operating Expenses

$22,727

Operating Income

$46,863

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$13,135

$121,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,250

Closing Costs

$15,000

Total

$121,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.83%

Cap Rate

9.37%

Return on Investment

27.25%