BNBCalc Short Term Rental Investment Analysis Grøndals Parkvej, København, ,

2 bed • 1 bath • 6 guests • $300,000

BNB

Calc

Annual Revenue

$79,437

Profit (Cash Flow)

$35,193

Cap Rate

18.5%

Annual Revenue

$79,437

AirDNA projects $138/night at 81% occupancy ($40,826). Airbtics projects $199/night at 71% occupancy ($51,605). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 91% occupancy rate, $239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,932	$51,612	$80,522	$105,110
Occupancy	51%	79%	91%	100%
Nightly Rate	$138	$177	$239	$284

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Skønt rækkehus lige ved metroen	$75,718	$248	82%	2	2	5	$73	❌	❌	❌	Y / N	⭐️ 4.9 (25)
Rækkehus i København med have	$37,271	$222	45%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (22)
Hus med have i København	$44,322	$123	95%	2	2	4	$116	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Spacious Apartment	$43,656	$142	84%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Dejlig lejlighed tæt på København centrum	$41,865	$140	81%	2	1	1	$36	❌	❌	❌	Y / Y	⭐️ 4.5 (275)
Family-friendly apartment	$38,651	$123	84%	2	1	1	$22	❌	❌	❌	Y / N	⭐️ 5 (9)
Lys lejlighed med privat p-plads	$53,538	$212	69%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Beautiful sunset from balcony/free parking & bikes	$37,100	$146	67%	2	1	2	$107	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Skøn lejlighed med altan, flot udsigt og gårdhave	$33,467	$254	36%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Big central located house	$58,892	$166	93%	2	2	2	$108	❌	✅	❌	Y / Y	⭐️ 5 (278)
Højloftet hjem med skøn altan	$31,659	$173	50%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Hyggelig lejlighed på Frb 2000	$82,350	$300	75%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Cosy house & garden in Copenhagen	$56,524	$198	78%	2	2	4	$80	❌	❌	❌	Y / Y	⭐️ 5 (10)
Comfy apartment with living room and two bedrooms	$34,181	$283	33%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Skøn 3 værelseslejlighed med egen have i Vanløse	$34,308	$154	57%	2	1	6	$65	❌	❌	❌	Y / Y	⭐️ 5 (5)
Amazing townhouse in the middle of Copenhagen	$81,176	$361	61%	2	1	3	$87	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Skøn lejlighed med god plads og tæt på centrum	$26,126	$180	39%	2	1	4	$58	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Stor 3 værelses lejlighed	$51,855	$184	77%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Lejlighed i renoveret villa	$32,281	$98	90%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Skøn lejlighed på Frederiksberg	$29,468	$177	44%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4 (3)
2 etagers lejlighed tæt på byen	$68,808	$188	100%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Hyggelig lejlighed i Kbh “børne- og dyrevenlig”	$33,388	$86	100%	2	1	5	$116	❌	❌	✅	Y / N	⭐️ 4.8 (10)
Hyggelig villalejlighed lige ved Metroen	$26,382	$212	34%	2	1	3	$0	❌	❌	✅	N / Y	⭐️ 4.6 (30)
Nyrenoveret bolig med stor altan 300 M fra Metro	$56,158	$174	88%	2	1	3	$58	❌	❌	❌	Y / N	⭐️ 5 (51)
Attraktiv lejlighed på Frederiksberg	$33,133	$175	49%	2	1	3	$58	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Nordic Copenhagen home	$49,512	$178	76%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartment in Vanløse, Cph	$35,209	$185	52%	2	2	5	$51	❌	❌	❌	Y / N	⭐️ 3 (2)
Big modern luxury flat in the middle of Copenhagen	$26,949	$575	12%	2	2	2	$71	❌	❌	✅	Y / Y	⭐️ 0 (0)
Hyggeligt anneks - egen indgang	$39,300	$118	91%	2	1	5	$0	❌	❌	✅	Y / N	⭐️ 0 (17)
100 m2 lejlighed med STOR altan. 1 minut til metro	$84,139	$237	97%	2	1	1	$0	✅	❌	✅	Y / N	⭐️ 4.9 (12)
Frederiksberg Villa apartment with private garden	$24,864	$283	24%	2	2	6	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Large and sunny house in Copenhagen	$46,175	$129	96%	2	2	7	$72	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Spacious and bright, 5 km from the center of CPH	$43,554	$119	100%	2	1	4	$58	❌	❌	❌	Y / Y	⭐️ 5 (66)
Luxury apartment (105 m²) with balcony (22 m²)	$75,038	$352	58%	2	1	6	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Spacious apartment close to Zoo and metro	$47,224	$128	100%	2	1	4	$94	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Ground floor in a wonderful garden house	$84,607	$275	83%	2	1	2	$51	❌	❌	❌	Y / Y	⭐️ 5 (4)
Functional 2-room apt. near CBS, park and Metro	$48,757	$131	100%	2	1	4	$65	❌	❌	❌	Y / N	⭐️ 4.8 (24)
Skønt hus på Frederiksberg	$54,160	$153	96%	2	1	2	$102	❌	❌	✅	Y / N	⭐️ 5 (8)
Light apartment with two balconies	$43,928	$134	89%	2	1	2	$22	❌	❌	❌	Y / N	⭐️ 5 (7)
Skøn villalejlighed med have	$87,282	$261	91%	2	1	3	$116	❌	❌	❌	N / N	⭐️ 4.8 (13)

Return Metrics

46.76% 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)	$35,193	$70,386	$105,579	$140,772	$175,965	$351,930	$1,055,791
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$344,193	$388,656	$433,397	$478,424	$523,747	$755,105	$1,783,970

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.76%

Cap Rate

18.47%

Return on Investment

62.64%

Grøndals Parkvej København

2 bed • 1 bath • 6 guests

Purchase Price

249

Airbnb Investor Score

$35,193

Annual Profit

18.5%

Cap Rate

46.8%

Cash on Cash

$79,437

Annual Revenue

BNBCalc predicts this property will get $199 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$48,324

Avg annual revenue

71%

Avg occupancy rate

$199

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

$25k

$45k

$65k

$90k

$35,193

Profit

Revenue

$79,437

Operating Expenses

$24,007

Operating Income

$55,430

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$35,193

$75,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$6,250

Closing Costs

$9,000

Total

$75,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.76%

Cap Rate

18.47%

Return on Investment

62.64%