BNBCalc Short Term Rental Investment Analysis 4 Häggatan, Mikael, Örebro län, 703 58

1 bed • 1 bath • 2 guests • €100,000

BNB

Calc

Annual Revenue

€23,282

Profit (Cash Flow)

€201

Cap Rate

6.9%

Annual Revenue

€23,282

AirDNA projects €56/night at 65% occupancy ($13,396). Airbtics projects €71/night at 63% occupancy ($16,342). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, €82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,127	€16,952	€23,715	€30,196
Occupancy	47%	65%	78%	84%
Nightly Rate	€57	€70	€82	€96

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enkel studiolägenhet med fri parkering	€9,266	€36	69%	1	2	1	€5	❌	❌	❌	Y / N	⭐️ 4.5 (186)
Fin lägenhet centralt i Örebro	€14,081	€51	71%	1	1	3	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Cozy studio apartment near city centrum	€14,953	€62	65%	1	1	3	€32	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Ullavihuset i Wadköping	€18,876	€90	57%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (51)
Cosy apartment close to city center	€12,178	€55	60%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.8 (49)
Mysig lägenhet i stillsamt villakvarter.	€20,483	€96	57%	1	1	1	€32	❌	❌	❌	Y / N	⭐️ 5 (66)
Bo i centrala Örebro	€13,531	€49	76%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (49)
Nybyggt gästhus i centrala Örebro	€25,225	€90	77%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (155)
Small house in Sörbyskogen	€18,285	€63	79%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Mysigt gästhus i lugnt område nära universitet	€23,508	€86	74%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (48)
Mysig lägenhet i centrala Örebro	€15,127	€115	36%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Vindslägenhet vid Svampen centralt norr i Örebro	€18,516	€63	80%	1	1	14	€0	✅	❌	❌	Y / Y	⭐️ 4.9 (31)
Brand new flat in North Örebro	€7,498	€58	33%	1	1	2	€27	❌	❌	✅	Y / Y	⭐️ 5 (13)
Central lägenhet, egen ingång	€16,183	€98	45%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (82)
Egen lägenhet i del av villa nära Golfbana och Bad	€12,307	€70	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Eden west central	€17,776	€62	78%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 5 (12)
En nyrenoverad central 2:a på Öster	€18,052	€98	49%	1	1	5	€63	❌	❌	❌	Y / N	⭐️ 4.9 (32)
Lyxig takvåning mitt i centrum	€20,510	€88	64%	1	0	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Takvåning mitt i Centrum	€19,656	€117	46%	1	0	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Mysig & fin vindsvåning, egen balkong, gem tomt!	€21,056	€79	73%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
En charmig och härligt bostad	€13,472	€79	44%	1	1	1	€18	❌	❌	❌	Y / Y	⭐️ 4 (2)
Liten central etta	€10,647	€45	65%	1	2	1	€0	❌	❌	❌	N / N	⭐️ 5 (1)
Fin lägenhet med klassisk elegant inredning.	€20,054	€86	64%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Fin lägenhet uthyres korttid	€20,509	€73	75%	1	1	1	€18	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Mysigt stadsliv Örebro	€27,774	€76	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Mysiga Lägenheten i Örebro	€21,344	€72	81%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (3)
Centralt boende i Örebro	€10,547	€61	47%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (5)
Cozy Studio Centrally located	€6,231	€49	35%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Mysig lägenhet i Örebro	€10,540	€36	80%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.4 (5)
Central Station/Castle Stay	€5,190	€46	31%	1	1	3	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Mycket centralt	€16,730	€56	81%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Loft apartment, Open plan	€17,647	€57	84%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (5)
Två rum och kök	€17,142	€81	58%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.8 (11)
Lägenhet i Örebro	€12,592	€66	52%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.7 (5)
Centralt & bekvämt boende	€16,700	€65	70%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4 (2)
Central apartment.1 bedroom,1 living room.1 dining	€13,391	€78	47%	1	1	7	€0	❌	✅	❌	Y / N	⭐️ 4 (6)
Double room apartment in örebrö	€22,813	€70	89%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Härlig lya nära golf och city	€23,501	€64	100%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (5)
Stor 2:a mitt i centrala Örebro!	€28,843	€79	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

0.73% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€200	€401	€601	€802	€1,003	€2,006	€6,018
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€103,200	€106,491	€109,874	€113,353	€116,930	€136,397	€248,744

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.73%

Cap Rate

6.94%

Return on Investment

15.41%

4 Häggatan Mikael, Örebro län, 703 58

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€200

Annual Profit

6.9%

Cap Rate

0.7%

Cash on Cash

€23,282

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €56/night at 65% occupancy.Projected nightly rate is €71/night at 63% 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.

€16,435

Avg annual revenue

63%

Avg occupancy rate

€71

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

€5k

€10k

€20k

€30k

€201

Profit

Revenue

€23,282

Operating Expenses

€16,336

Operating Income

€6,946

Mortgage & Taxes

€6,746

Profit (Cash Flow)

€201

€27,135

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€4,135

Closing Costs

€3,000

Total

€27,135

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.73%

Cap Rate

6.94%

Return on Investment

15.41%