BNBCalc Short Term Rental Investment Analysis Armauer Hansens vei, Bergen, Vestland,

2 bed • 1 bath • 5 guests • €380,800

BNB

Calc

Annual Revenue

€46,392

Profit (Cash Flow)

€1,512

Cap Rate

7.1%

Annual Revenue

€46,392

Airbtics projects €131/night at 65% occupancy ($31,063). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, €155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,596	€28,742	€47,123	€61,274
Occupancy	55%	65%	82%	94%
Nightly Rate	€96	€119	€155	€175

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LANDÅSLIEN 63B - Right in the track of the race	€61,623	€168	100%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lekker og moderne leilighet	€28,751	€111	71%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Leilighet i Sædalen	€25,118	€126	53%	2	1	3	€22	❌	❌	❌	Y / Y	⭐️ 5 (10)
Apartment,beautiful view of Bergen	€18,531	€98	51%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (227)
2 Bedroom apartment in Bergen.	€16,087	€77	56%	2	1	1	€18	❌	❌	❌	Y / N	⭐️ 5 (33)
Renovated \| King Bed, Free Parking & Sea Fishing	€49,172	€172	77%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Lys og luftig 3-roms topp/endeleilighet på Landås	€22,819	€73	83%	2	1	3	€75	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Lys romslig leilighet for opp til 4, nær transport	€17,638	€86	56%	2	1	4	€13	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Sentral leilighet med balkong	€31,068	€166	51%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Apartment with free parking	€17,602	€46	97%	2	1	2	€36	❌	❌	✅	Y / Y	⭐️ 4.6 (32)
Lovely big rental unit with a fantastic view	€19,078	€121	43%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Lys og rolig komfort. Parkering inkl. Nær bybane.	€37,757	€112	91%	2	1	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (85)
kjellerleilighet med utsikt over Nordåsvannet	€13,799	€66	56%	2	1	2	€22	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Koselig leilighet på Landås med gratis parkering	€28,789	€99	78%	2	1	2	€18	❌	❌	❌	Y / Y	⭐️ 5 (10)
Moderne 3-rom hageleilighet sentrum nær	€29,425	€124	64%	2	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sentral leilighet nær Haukeland sykehus og sentrum	€22,104	€135	38%	2	1	1	€97	❌	❌	❌	Y / Y	⭐️ 5 (2)
Unik loftsleilighet med innendørs peis, maks 5 per	€27,423	€114	66%	2	1	3	€0	❌	❌	✅	Y / N	⭐️ 4.8 (29)
Leilighet på Landås	€19,437	€77	69%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Leilighet i Bergen	€43,579	€131	91%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Luksus leilighet nær Troldhaugen	€31,414	€142	59%	2	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Nydelig og rolig leilighet i Bergen!	€53,213	€144	100%	2	1	2	€13	❌	❌	❌	Y / Y	⭐️ 5 (7)
Lys og trivelig leilighet	€28,532	€106	71%	2	1	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy Townhouse Near Centrum	€36,431	€109	90%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (78)
Leilighet med flott beliggenhet	€14,909	€70	58%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Romslig toppleilighet	€30,752	€85	99%	2	1	3	€13	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
Romslig leilighet i 1. etasje	€34,073	€114	82%	2	1	2	€0	❌	❌	✅	Y / N	⭐️ 0 (5)
Koselig leilighet på Landås	€20,114	€98	56%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Lekker leilighet på Landås!	€27,977	€213	34%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (2)
Leilighet i Årstad	€18,012	€159	31%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Moderne sentrumsnær leilighet	€30,023	€118	68%	2	1	3	€26	❌	❌	❌	Y / Y	⭐️ 0 (10)
Stort og moderne hus	€55,206	€193	78%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Sentralt, takterrasse, stor leilighet over 2 plan	€35,495	€121	80%	2	2	6	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Koselig leilighet nær Bybanen	€22,106	€70	86%	2	1	3	€0	❌	❌	✅	Y / N	⭐️ 4.9 (11)
Cute and cozy place close to Bergen city center	€19,314	€92	57%	2	1	2	€22	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Penthouse 10 min. from the city centre.	€41,199	€173	65%	2	2	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
5.0 Star spacy modern top-floor appartment.	€59,896	€468	35%	2	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Stor, moderne leilighet med nærhet til bybane	€34,932	€154	62%	2	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (7)
Slettebakken	€42,367	€123	94%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)

Return Metrics

1.61% 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)	€1,511	€3,023	€4,535	€6,047	€7,559	€15,119	€45,358
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€304,640	€304,640	€304,640	€304,640	€304,640	€304,640	€304,640
Down Payment	€76,160	€76,160	€76,160	€76,160	€76,160	€76,160	€76,160
Property Appreciation	€11,424	€23,190	€35,310	€47,793	€60,651	€130,963	€543,501
Total Return	€393,735	€407,014	€420,646	€434,641	€449,011	€526,882	€969,659

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.61%

Cap Rate

7.14%

Return on Investment

17.81%

Armauer Hansens vei Bergen, Vestland

2 bed • 1 bath • 5 guests

Purchase Price

Airbnb Investor Score

€1,511

Annual Profit

7.1%

Cap Rate

1.6%

Cash on Cash

€46,392

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €131/night at 65% 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.

€29,831

Avg annual revenue

65%

Avg occupancy rate

€131

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

€30k

€45k

€65k

€1,512

Profit

Revenue

€46,392

Operating Expenses

€19,192

Operating Income

€27,200

Mortgage & Taxes

€25,688

Profit (Cash Flow)

€1,512

€93,597

Cash Investment

Down Payment

€76,160

Renos & Furnishing

€6,013

Closing Costs

€11,424

Total

€93,597

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.61%

Cap Rate

7.14%

Return on Investment

17.81%