BNBCalc Short Term Rental Investment Analysis Badehusgata, Stavanger, Rogaland,

1 bed • 1 bath • 2 guests • $330,000

BNB

Calc

Annual Revenue

$42,876

Profit (Cash Flow)

$20,355

Cap Rate

7.2%

Annual Revenue

$42,876

AirDNA projects $87/night at 71% occupancy ($22,561). Airbtics projects $120/night at 69% occupancy ($30,242). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 91% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,364	$30,805	$43,408	$59,001
Occupancy	49%	75%	91%	97%
Nightly Rate	$90	$111	$129	$164

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sentral 40kvd Ap. Walking distance to everything	$22,346	$84	71%	1	1	1	$37	✅	❌	✅	Y / Y	⭐️ 4.9 (74)
sjarmerende hybel med eget bad og skjermet terasse	$13,243	$46	75%	1	1	2	$32	❌	❌	✅	N / Y	⭐️ 4.8 (143)
Cozy apartment in central Stavanger	$43,732	$317	36%	1	1	3	$47	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
The beautiful Verven 2a	$24,953	$83	81%	1	1	1	$14	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
Scenic Haven in Stavanger	$21,966	$69	86%	1	1	1	$7	❌	❌	❌	Y / Y	⭐️ 4.8 (129)
Urban apartment with rooftop terrace	$21,198	$57	100%	1	1	1	$28	❌	❌	❌	Y / Y	⭐️ 4.9 (158)
Apartment in Stavanger walking distance to city	$19,742	$93	58%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (26)
"The Pulpit Rock". Super King bed. High ceiling.	$31,430	$93	91%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (94)
Top floor apartment in Stavangers best area!	$25,233	$91	75%	1	1	3	$46	❌	❌	❌	Y / Y	⭐️ 5 (86)
Sentral Studio leilighet med nye møbler	$34,083	$97	96%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
7 minutes from city center in Stavanger!	$36,703	$109	92%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Sentrumsnær og moderne leilighet	$9,882	$108	25%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Sentral leilighet med sjøutsikt	$66,894	$233	76%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (7)
Koselig leilighet nært sentrum	$19,201	$87	58%	1	1	3	$28	❌	❌	❌	Y / Y	⭐️ 5 (17)
Sjø- og sentrumsnær leilighet	$22,662	$129	48%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy apartment in Stavanger	$30,180	$84	97%	1	1	1	$19	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Nyoppusset toppleilighet med fantastisk utsikt	$41,006	$124	88%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Leilighet nært Stavanger sentrum med parkering	$15,186	$125	32%	1	1	2	$19	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
Nydelig leilighet i østre bydel!	$49,731	$158	86%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Panoramic seaview apartment near Stavanger centrum	$44,194	$125	96%	1	1	2	$18	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Trendy, quiet apartment in the heart of Stavanger	$43,803	$136	88%	1	1	2	$23	❌	❌	❌	Y / Y	⭐️ 5 (21)
Stavanger øst	$20,458	$86	65%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Authentic small wooden house	$33,612	$112	82%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Nydelig toppleilighet	$13,176	$150	24%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Koselig toroms i Stavanger sentrum	$27,462	$123	61%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern and central apartment -with parking	$18,849	$103	50%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Leilighet i Stavanger Øst	$18,413	$129	39%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Leilghet rett ved sentrum med gateparkering	$24,582	$92	73%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Lovely renovated studio in Stavanger east center	$8,205	$259	7%	1	1	1	$65	❌	❌	❌	Y / N	⭐️ 5 (1)
Modern apartment with a view	$38,652	$111	93%	1	1	2	$47	❌	❌	❌	Y / Y	⭐️ 5 (18)
Free gym access with sauna included in price	$33,047	$129	70%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (24)
Svært sjarmerende hus/leilighet midt i Stavanger	$18,036	$112	44%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
The Garden House	$32,970	$117	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Kul leilighet i midten av byen .	$25,266	$117	59%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Céntrico apartamento	$33,306	$91	100%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Unik urban, ny leilighet m. sjøutsikt & parkering	$16,732	$127	36%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
New, exclusive flat in a great neighbourhood	$32,682	$88	100%	1	1	2	$14	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Cozy 1860s house in central Stavanger	$80,078	$221	99%	1	1	10	$91	❌	✅	❌	Y / Y	⭐️ 0 (4)
Simple, cozy and central	$21,103	$62	93%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Sentral leilighet ved sjøen	$20,787	$142	40%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

25.39% 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)	$20,355	$40,710	$61,065	$81,420	$101,775	$203,551	$610,653
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$264,000	$264,000	$264,000	$264,000	$264,000	$264,000	$264,000
Down Payment	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000
Property Appreciation	$9,900	$20,097	$30,599	$41,417	$52,560	$113,492	$470,996
Total Return	$360,255	$390,807	$421,665	$452,838	$484,336	$647,043	$1,411,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.39%

Cap Rate

7.15%

Return on Investment

41.79%

Badehusgata Stavanger, Rogaland

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$1,361

Annual Profit

7.2%

Cap Rate

25.4%

Cash on Cash

$42,876

Annual Revenue

BNBCalc predicts this property will get $120 per night with 69% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

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.

$28,869

Avg annual revenue

69%

Avg occupancy rate

$120

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

$30k

$55k

$80k

$20,355

Profit

Revenue

$42,876

Operating Expenses

$19,254

Operating Income

$23,622

Mortgage & Taxes

$3,267

Profit (Cash Flow)

$20,355

$80,150

Cash Investment

Down Payment

$66,000

Renos & Furnishing

$4,250

Closing Costs

$9,900

Total

$80,150

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.39%

Cap Rate

7.15%

Return on Investment

41.79%