BNBCalc Short Term Rental Investment Analysis 57 Idræts Alle, Esbjerg, , 6710

5 bed • 2 bath • 8 guests • €500,000

BNB

Calc

Annual Revenue

€71,640

Profit (Cash Flow)

€15,400

Cap Rate

9.8%

Annual Revenue

€71,640

AirDNA projects €178/night at 70% occupancy ($45,634). Airbtics projects €179/night at 66% occupancy ($43,259). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 95% occupancy rate, €206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,806	€41,282	€72,520	€94,544
Occupancy	42%	67%	95%	100%
Nightly Rate	€141	€167	€206	€253

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Træhus med brændeovn, træningsstativ og trampolin	€24,672	€87	75%	4	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
200 m fra stranden	€19,499	€156	30%	4	2	3	€112	❌	❌	❌	Y / Y	⭐️ 3 (1)
Big townhouse in the center of Esbjerg city, 180m2	€41,027	€164	65%	5	2	2	€167	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Big townhouse in the center of Esbjerg, 180m2	€38,342	€168	57%	5	2	2	€139	❌	❌	✅	Y / Y	⭐️ 4.6 (8)
Feriehus	€36,922	€110	90%	4	2	3	€91	❌	✅	❌	Y / Y	⭐️ 4.9 (22)
10 person holiday home on a holiday park	€26,473	€148	49%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (17)
Villa 4 km fra torvet i Esbjerg	€39,566	€142	74%	4	1	2	€70	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Panorama, Luksus sommerhus i skøn natur nær strand	€46,828	€169	73%	4	2	4	€139	❌	✅	❌	Y / Y	⭐️ 4.9 (34)
Family house close to the forrest and beach	€40,624	€110	100%	4	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (62)
Hyggelig central lejlighed på 120 kvm + Kat!	€28,854	€183	42%	4	1	2	€84	❌	❌	❌	Y / Y	⭐️ 4 (3)
Villa i skønne omgivelser	€21,010	€169	34%	5	2	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Ferien in Dänemark	€33,281	€140	65%	4	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Nyrenoveret hus med stort legerum	€66,592	€185	98%	4	2	5	€63	❌	❌	❌	Y / Y	⭐️ 5 (5)
Svalegaarden	€36,632	€176	57%	6	4	6	€110	❌	❌	✅	Y / Y	⭐️ 4 (5)
Muret villa på hyggelige Fanø	€69,520	€187	100%	4	1	5	€70	❌	❌	❌	Y / Y	⭐️ 0 (3)
Dukkehuset	€52,332	€151	95%	4	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Pool house near Hjerting beach	€84,635	€348	66%	4	2	4	€167	✅	❌	❌	Y / Y	⭐️ 5 (29)
Autentisk Fanø oplevelse	€35,057	€141	68%	4	1	4	€0	❌	❌	✅	Y / N	⭐️ 0 (5)
Modern villa near beach	€79,162	€215	100%	4	2	5	€69	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Skønt moderniseret hus	€75,986	€206	100%	5	2	4	€125	❌	❌	❌	Y / Y	⭐️ 0 (5)
Familiehus - Tæt på skov og indkøbscentre	€70,533	€227	85%	4	1	3	€69	❌	✅	❌	Y / Y	⭐️ 4.7 (4)
Cosy villa in the heart of Esbjerg!	€57,911	€226	68%	5	3	4	€70	❌	❌	❌	Y / Y	⭐️ 5 (2)
Villa i centrum af Esbjerg	€56,995	€152	100%	4	2	4	€69	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Familievenligt hus tæt på strand	€32,402	€143	62%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Lækkert byhus	€21,049	€141	37%	4	1	1	€41	❌	❌	✅	Y / Y	⭐️ 5 (2)
Patriciervilla i Esbjerg	€78,308	€243	88%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bolig ved vandet i Hjerting	€64,279	€173	100%	4	2	6	€91	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cozy house close to the beach.	€54,380	€149	100%	4	2	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy Child-Friendly Family House	€61,795	€169	100%	5	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
UNIK cabin - make memories for life	€40,926	€118	95%	4	2	6	€0	❌	❌	❌	Y / N	⭐️ 5 (32)
Sjælden rummelig villa på 213 m2.	€45,765	€279	43%	4	2	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (3)
Strandhus i Esbjerg, hyggelig og tæt ved vand	€44,411	€253	48%	5	2	3	€112	❌	❌	✅	Y / Y	⭐️ 5 (1)
Rummeligt hus med plads til hele familien	€32,546	€123	72%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stort familiehus centralt i Nordby	€47,902	€257	51%	4	2	5	€70	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

12.12% 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)	€15,400	€30,800	€46,200	€61,600	€77,001	€154,002	€462,006
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	€530,400	€561,250	€592,564	€624,355	€656,638	€825,960	€1,675,637

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.12%

Cap Rate

9.82%

Return on Investment

27.79%

57 Idræts Alle Esbjerg, 6710

5 bed • 2 bath • 8 guests

Purchase Price

Airbnb Investor Score

€15,400

Annual Profit

9.8%

Cap Rate

12.1%

Cash on Cash

€71,640

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €178/night at 70% occupancy.Projected nightly rate is €179/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.

€42,834

Avg annual revenue

66%

Avg occupancy rate

€180

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

€60k

€85k

€15,400

Profit

Revenue

€71,640

Operating Expenses

€22,512

Operating Income

€49,129

Mortgage & Taxes

€33,728

Profit (Cash Flow)

€15,400

€127,060

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€12,060

Closing Costs

€15,000

Total

€127,060

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.12%

Cap Rate

9.82%

Return on Investment

27.79%