BNBCalc Short Term Rental Investment Analysis Guldborgvej 37, Frederiksberg, Denmark

2 bed • 1 bath • 2 guests • €666,666

BNB

Calc

Annual Revenue

€76,473

Profit (Cash Flow)

€46,649

Cap Rate

8.0%

Annual Revenue

€76,473

AirDNA projects €155/night at 66% occupancy ($37,447). Airbtics projects €187/night at 77% occupancy ($52,699). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 95% occupancy rate, €220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€33,036	€50,792	€77,210	€104,813
Occupancy	62%	82%	95%	99%
Nightly Rate	€145	€168	€220	€285

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique Flat in City Center 120 m2	€67,263	€304	58%	2	2	2	€126	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cozy apartment in Frederiksberg	€34,313	€203	44%	2	1	3	€71	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Spacious and Modern Apartment	€34,956	€150	63%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Nyistandsat penthouse Frederiksberg!	€48,104	€233	55%	2	1	3	€50	❌	❌	❌	Y / N	⭐️ 4.8 (8)
Frederiksberg Centrum	€40,776	€149	75%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (60)
Private rooftop terasse at Frederiksberg	€44,513	€150	78%	2	1	3	€83	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Frederiksberg Oasis: Cafés and Easy Metro Access	€36,649	€242	40%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (14)
A cozy apartment in Frederiksberg	€24,752	€123	54%	2	1	2	€14	❌	❌	✅	Y / Y	⭐️ 5 (9)
Beautiful top floor CPH apartment	€59,898	€190	86%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 4.8 (335)
Lovely 2-bedroom flat in Frederiksberg, Copenhagen	€38,797	€313	33%	2	2	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (1)
Frederiksberg - close to metro - frederiksberg - t	€48,263	€172	76%	2	1	1	€192	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Charming 4-BD Apt. in quiet neighbourhood	€66,412	€346	51%	2	1	3	€56	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Spacious apartment - city center	€44,578	€187	65%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
Whole apartment by the metro	€37,055	€128	79%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (6)
Cozy apartment w large balcony	€59,378	€162	99%	2	2	6	€35	❌	❌	❌	Y / Y	⭐️ 5 (9)
Skøn lejlighed med gårdhave	€49,275	€146	91%	2	2	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Lejlighed i Frederiksberg	€36,419	€271	36%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Penthouse på Frederiksberg med privat tagterrasse	€37,937	€152	68%	2	2	5	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Perfect Location.	€54,270	€170	87%	2	1	2	€98	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Clean and bright 3 room apartm. at Frederiksberg	€26,972	€107	69%	2	0	19	€84	❌	❌	❌	Y / Y	⭐️ 5 (1)
Wonderful penthouse apartment with cozy terrasse	€61,512	€275	61%	2	1	4	€84	❌	❌	❌	N / Y	⭐️ 5 (19)
Ro - udsigt - centralt	€55,624	€159	94%	2	1	3	€70	❌	❌	❌	N / N	⭐️ 4.9 (32)
Stylish and functional apartment in Frederiksberg	€53,977	€211	70%	2	2	3	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Centralt beliggende hus med masser af plads	€46,195	€126	100%	2	2	4	€140	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Lejlighed på Frederiksberg	€57,413	€157	99%	2	1	5	€42	❌	❌	❌	Y / N	⭐️ 5 (8)
★ Your happy place in CPH ★ Cosy & spacious flat ★	€54,164	€248	59%	2	1	2	€40	❌	❌	❌	N / Y	⭐️ 4.9 (59)
Lys og funktionel	€61,181	€167	100%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cosy 2 bedroom apartment on central Frederiksberg	€56,953	€154	100%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Penthouse lejlighed med tagterrasse og udsigt	€93,909	€284	90%	2	1	3	€70	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Cool family friendly apartment with large balcony	€46,620	€171	74%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Unik lokation.	€32,038	€89	98%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Lys bolig med altan tæt på metro	€52,947	€145	100%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
3-room family friendly apartment close to city	€71,183	€203	95%	2	1	3	€70	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Finurlig, frisk og farverig Frederiksberglejlighed	€78,211	€217	97%	2	1	3	€84	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Spacious 2 floor apartment 200 M from metro.	€111,891	€318	96%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Light and cosy luxury flat close to subway station	€40,888	€116	92%	2	1	7	€84	❌	❌	❌	Y / Y	⭐️ 5 (24)
Beautiful Apartment Central Location	€46,632	€128	98%	2	1	40	€42	❌	❌	❌	Y / Y	⭐️ 5 (10)
Skøn lejlighed på Frederiksberg. Tæt på alting	€40,419	€117	94%	2	1	2	€56	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cozy Appartment for couples or families	€49,624	€143	95%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Colourful and sunny apartment	€66,138	€192	94%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.8 (9)

Return Metrics

24.2% 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)	€46,649	€93,298	€139,948	€186,597	€233,247	€466,494	€1,399,483
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€499,999	€499,999	€499,999	€499,999	€499,999	€499,999	€499,999
Down Payment	€166,666	€166,666	€166,666	€166,666	€166,666	€166,666	€166,666
Property Appreciation	€19,999	€40,599	€61,817	€83,672	€106,182	€229,277	€951,507
Total Return	€733,315	€800,564	€868,432	€936,936	€1,006,095	€1,362,437	€3,017,656

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.2%

Cap Rate

7.98%

Return on Investment

38.66%

37 Guldborgvej 37 Frederiksberg, 2000

2 bed • 1 bath • 2 guests

Purchase Price

100

Airbnb Investor Score

€13,957

Annual Profit

8.0%

Cap Rate

24.2%

Cash on Cash

€76,473

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €155/night at 66% occupancy.Projected nightly rate is €187/night at 77% occupancy.

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.

€51,702

Avg annual revenue

77%

Avg occupancy rate

€187

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

€55k

€80k

€115k

€46,649

Profit

Revenue

€76,473

Operating Expenses

€23,223

Operating Income

€53,249

Mortgage & Taxes

€6,600

Profit (Cash Flow)

€46,649

€172,735

Cash Investment

Down Payment

€166,667

Renos & Furnishing

€6,068

Total

€172,735

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.2%

Cap Rate

7.98%

Return on Investment

38.66%