BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Kalavägen 3, Järvsö, Sweden

4 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$43,004

Profit (Cash Flow)

$20,763

Cap Rate

7.9%

Annual Revenue

$43,004

AirDNA projects $207/night at 36% occupancy ($27,217). Airbtics projects $203/night at 58% occupancy ($43,003). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 58% occupancy rate, $203 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,410$42,221$66,469$111,179
Occupancy44%54%72%94%
Nightly Rate$149$204$241$313

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Large charming cottage 50m from lakefront and lift

No image available

$45,599
$236
51%
432$177❌✅✅Y / Y⭐️ 5 (128)
Stuga ca. 300 steg till Järvsöbacken, djurtillåtet

No image available

$53,340
$245
58%
422$121❌❌✅Y / N⭐️ 5 (97)
Cozy house in Järvsö with a stunning view

No image available

$37,150
$145
66%
413$74❌❌❌Y / Y⭐️ 5 (51)
Alpkänsla med rymd, utsikt, eldstad och bastu (7a)

No image available

$34,553
$175
53%
422$186❌❌✅Y / Y⭐️ 4.9 (35)
Charmigt hus i hjärtat av Järvsö

No image available

$37,595
$214
48%
422$0❌❌✅Y / Y⭐️ 5 (69)
Hallas

No image available

$29,485
$106
76%
413$0❌❌✅Y / N⭐️ 4.7 (18)
Tallåsen, Ljusdal

No image available

$62,046
$164
100%
432$56❌❌✅Y / Y⭐️ 4.8 (30)
Ski in/Ski out - Nybyggd stuga mitt i Järvsöbacken

No image available

$42,067
$190
54%
423$141❌❌❌Y / Y⭐️ 5 (10)
Modern stuga vid skidbacken

No image available

$53,867
$326
43%
423$173❌❌❌Y / Y⭐️ 5 (37)
Trevligt fritidshus ett stenkast från Ljusnan

No image available

$15,995
$115
38%
415$0❌❌✅Y / N⭐️ 4 (1)
Bostadshuset på gården Jon-Anunds i Järvsö

No image available

$31,936
$211
34%
423$141❌❌❌Y / Y⭐️ 5 (2)
Country villa with nice view, close to activities.

No image available

$75,030
$250
82%
432$0❌❌❌Y / Y⭐️ 5 (8)
Smedstorp

No image available

$27,171
$128
58%
412$0❌❌✅Y / N⭐️ 0 (2)
Järvsödrömmen

No image available

$85,863
$340
69%
423$0❌❌❌Y / Y⭐️ 5 (4)
Genuine house in the countryside

No image available

$21,382
$127
46%
413$0❌❌✅Y / Y⭐️ 5 (9)
Järvsö- och naturnära med 12+4 sängplatser.

No image available

$22,545
$154
40%
425$0❌❌❌Y / Y⭐️ 5 (5)
Bergsstugan 25, Järvsö södra

No image available

$45,067
$262
47%
421$0❌❌❌Y / N⭐️ 0 (1)
Charmig villa nära till allt

No image available

$31,035
$160
53%
422$0❌❌❌Y / Y⭐️ 5 (4)
Välkommen till Sjöstugan!

No image available

$28,460
$144
54%
411$0❌❌✅N / N⭐️ 5 (2)
Best location in Järvsö

No image available

$87,108
$238
100%
422$168❌❌✅Y / Y⭐️ 4.8 (15)
Fantastiskt fritidshus i Järvsö

No image available

$58,237
$204
78%
422$0❌❌❌Y / N⭐️ 5 (26)
Bo på en gård mitt i Hälsingland!

No image available

$47,729
$207
63%
411$0❌❌✅Y / Y⭐️ 5 (24)
Alpstigen lgh 4a, Järvsö norra

No image available

$25,186
$222
31%
421$0❌❌❌Y / N⭐️ 0 (0)
Hel villa i Järvsö med utsikt

No image available

$45,018
$123
100%
421$0❌❌✅Y / N⭐️ 0 (1)
Vandrarhemmet Gästgivars Järvsö

No image available

$58,652
$178
90%
423$0❌❌❌Y / N⭐️ 0 (0)

Return Metrics

18.96% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,763$41,526$62,289$83,053$103,816$207,633$622,899
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$90,000$90,000$90,000$90,000$90,000$90,000$90,000
Property Appreciation$9,000$18,270$27,818$37,652$47,782$103,174$428,178
Total Return$NaN$NaN$NaN$NaN$NaN$NaN$NaN

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.96%

Cap Rate

7.91%

Return on Investment

28.86%

property-location

3 Kalavägen Gävleborgs län, 827 50

4 bed • 2 bath • 10 guests

98

Airbnb Investor Score

$12,649

Annual Profit

7.9%

Cap Rate

19.0%

Cash on Cash

$43,004

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 36% occupancy.Projected nightly rate is $203/night at 58% occupancy.

Top 42% of comparables

Top 49% of comparables


Seasonality

Sign up to view the full seasonality chart

27

Airbnb Comparables

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

$42,863

Avg annual revenue

58%

Avg occupancy rate

$203

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

$15k

$40k

$65k

$90k

Sign up to see the data on 27 all comparables

$20,763

Profit

Revenue

$43,004

Operating Expenses

$19,270

Operating Income

$23,733

Mortgage & Taxes

$2,970

Profit (Cash Flow)

$20,763

$100,500

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$10,500

Total

$100,500

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.96%

Cap Rate

7.91%

Profit (Cummulative)

$20,763

$NaN

$10,500

$9,000

$0

Total Gain

$31,602