BNBCalc Short Term Rental Investment Analysis Hesselballevej 29, Vejle, Denmark

5 bed • 3 bath • 12 guests • $510,000

BNB

Calc

Annual Revenue

$38,321

Profit (Cash Flow)

-$14,743

Cap Rate

3.9%

Annual Revenue

$38,321

AirDNA projects $128/night at 38% occupancy ($17,765). Airbtics projects $246/night at 70% occupancy ($62,895). Airbtics predicts this property will perform in the 84% revenue percentile

BNB Calc projects a 43% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,360	$24,690	$44,310	$78,754
Occupancy	53%	64%	81%	92%
Nightly Rate	$88	$103	$147	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lejlighed tæt på Vejle Ådal	$20,303	$104	52%	2	1	2	$51	❌	❌	❌	Y / Y	⭐️ 5 (64)
Ammitsbøl Apartment Moon	$18,388	$84	57%	2	1	1	$36	❌	❌	❌	N / Y	⭐️ 4.8 (91)
Ammitsbøl Apartment Star	$14,529	$78	48%	2	1	1	$36	❌	❌	❌	N / Y	⭐️ 4.8 (60)
Ammitsbøl Apartment D	$29,332	$125	63%	2	1	1	$36	❌	❌	❌	N / Y	⭐️ 4.8 (208)
B&B på landet mellem Vejle og Billund.	$22,600	$95	65%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (376)
Ammitsbøl Apartment C	$24,721	$98	67%	2	1	1	$36	❌	❌	❌	N / Y	⭐️ 4.8 (150)
Hyggeligt hus med tilhørende have og terrasse	$21,642	$73	81%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (195)
Lejlighed i centrum af Vejle	$26,087	$82	85%	2	1	3	$72	❌	❌	❌	N / Y	⭐️ 4.8 (52)
Skøn stort lejlighed, 100 m fra gågaden og m.m.	$38,602	$199	53%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Cozy house in the center of Vejle	$44,078	$180	62%	2	1	3	$101	❌	❌	❌	Y / N	⭐️ 4.9 (28)
Gæstehuset	$22,066	$157	38%	2	1	1	$87	❌	❌	✅	N / Y	⭐️ 5 (32)
Værkstedet	$21,460	$103	56%	2	1	1	$58	❌	❌	❌	Y / N	⭐️ 4.9 (128)
Comfy Living close to Nature.	$28,227	$82	92%	2	1	3	$94	❌	❌	❌	Y / Y	⭐️ 4.4 (14)
Herskabslejlighed i Vejle C.	$73,654	$234	86%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (9)
Hel villa tæt på natur og Legoland	$41,341	$144	77%	2	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (21)
Spacious & cozy 2-BR apartment in heart of Vejle	$31,261	$205	40%	2	1	4	$58	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Hyggelig 3 værelses lejlighed i Vejle centrum	$31,499	$137	58%	2	1	2	$87	❌	❌	❌	Y / N	⭐️ 4.7 (20)
Luxurious brand new apartment	$32,894	$102	86%	2	1	2	$73	❌	❌	❌	Y / Y	⭐️ 4.6 (33)
Nyrenoveret hus på landet med gratis parkering	$24,636	$127	53%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Skønt hus i smukke omgivelser	$38,164	$129	79%	2	1	2	$52	❌	❌	✅	Y / Y	⭐️ 5 (8)
Bo på landet med masser af natur	$27,262	$118	62%	2	1	2	$14	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Skøn lejlighed midt i naturen	$35,298	$102	94%	2	1	2	$44	❌	❌	❌	Y / N	⭐️ 4.8 (16)
“Hønsehuset” Anneks i skønne omgivelser	$19,962	$101	54%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (94)
Fredensgaard nær Billund	$42,596	$231	50%	2	1	1	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Skøn bylejlighed, med Vejles hyggeligste gårdhave	$20,978	$97	56%	2	1	1	$43	❌	❌	❌	N / Y	⭐️ 4.8 (62)
Højt beliggende hus med fantastisk udsigt	$74,097	$203	99%	2	1	3	$71	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Vila Ana - 2 room apartment	$17,910	$67	70%	2	1	3	$29	❌	❌	❌	N / N	⭐️ 4.8 (4)
Stor lejlighed med svømmehal	$83,277	$373	61%	2	1	1	$0	✅	✅	✅	Y / N	⭐️ 5 (13)
Fantastisk udsigtslejlighed i gåafstand til byen	$49,857	$139	98%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (76)
Lejlighed D	$27,670	$105	72%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Lejlighed C	$29,547	$117	69%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Smukt hus på Bryggeri med fantastisk udsigt	$41,497	$244	46%	2	1	3	$87	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
2 bedroom apartment with garden and free parking	$27,999	$90	85%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 3.8 (17)
Halvt hus i skønne omgivelser 2 senge+2 i shelter	$27,610	$92	82%	2	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.6 (16)
City penthouse apartment	$11,615	$73	43%	2	1	300	$58	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Klassisk luksus lejlighed	$24,142	$68	97%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Pæn lejlighed i roligt kvarter	$22,120	$81	69%	2	1	4	$58	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Spacious and bright studio with beautiful nature	$13,633	$46	79%	2	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.9 (63)

Return Metrics

-11.33% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,743	-$29,486	-$44,230	-$58,973	-$73,716	-$147,433	-$442,301
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$408,000	$408,000	$408,000	$408,000	$408,000	$408,000	$408,000
Down Payment	$102,000	$102,000	$102,000	$102,000	$102,000	$102,000	$102,000
Property Appreciation	$15,300	$31,059	$47,290	$64,009	$81,229	$175,397	$727,903
Total Return	$510,556	$511,572	$513,060	$515,035	$517,512	$537,963	$795,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.33%

Cap Rate

3.85%

Return on Investment

4.28%

29 Hesselballevej 2 Vejle, 7100

5 bed • 3 bath • 12 guests

Purchase Price

-39

Airbnb Investor Score

-$14,743

Annual Profit

3.9%

Cap Rate

-11.3%

Cash on Cash

$38,321

Annual Revenue

This property is projected to be in the top 84% revenue percentile compared to similar properties nearby.
Projected nightly rate is $128/night at 38% occupancy.Projected nightly rate is $246/night at 70% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$30,803

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

$35k

$60k

$85k

-$14,743

Profit

Revenue

$38,321

Operating Expenses

$18,662

Operating Income

$19,660

Mortgage & Taxes

$34,403

Profit (Cash Flow)

-$14,743

$130,050

Cash Investment

Down Payment

$102,000

Renos & Furnishing

$12,750

Closing Costs

$15,300

Total

$130,050

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.33%

Cap Rate

3.85%

Return on Investment

4.28%