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 Monica Zetterlunds Vej, København, , 2450

3 bed • 1.5 bath • 4 guests • €1,000,000

BNB

Calc

Annual Revenue

€111,198

Profit (Cash Flow)

€15,937

Cap Rate

8.3%

Annual Revenue

€111,198

AirDNA projects €241/night at 83% occupancy ($73,066). Airbtics projects €251/night at 83% occupancy ($76,024). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 100% occupancy rate, €304 rate per night.

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

Percentiles25%50%75%90%
Revenue€46,648€76,547€111,873€135,771
Occupancy72%88%100%100%
Nightly Rate€177€237€304€368

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
Harborview, canals, balcony, metro to airport
€54,738
€148
100%
313€83✅❌❌Y / Y⭐️ 5 (54)
Sanders Pier - Cozy 3 Bdr Townhouse with Terrace
€81,655
€248
88%
312€141❌❌❌Y / Y⭐️ 4.6 (40)
Design 3 bedroom townhouse on the water
€90,926
€305
80%
326€70❌❌❌Y / Y⭐️ 4.5 (3)
3bed/2bath Waterfront Sunsets Family Flat
€125,822
€358
95%
322€98❌❌❌Y / Y⭐️ 5 (16)
Family Rooftop Oasis - Stunning view!
€90,116
€311
79%
325€42❌❌✅Y / Y⭐️ 4.5 (57)
Venezia of Denmark. Modern apt. Ladder to canal
€74,178
€257
78%
322€106✅❌✅Y / Y⭐️ 4.7 (55)
Fantastic water view and great neighbourhood
€52,038
€141
100%
317€42❌❌❌Y / Y⭐️ 4.9 (46)
Øverst beliggende 4v med gratis privat parkering.
€52,000
€219
65%
317€0❌❌❌Y / N⭐️ 5 (5)
OCEAN VIEW + COSY CPH
€48,078
€166
79%
3115€50❌❌❌Y / Y⭐️ 4.5 (18)
Spacious 115m /3bedroom apartment - water view
€56,046
€338
43%
313€113❌❌✅Y / Y⭐️ 4.2 (4)
Luxurious 127m2 Home in the Heart of CPH Canals
€74,588
€216
94%
323€70❌❌❌Y / Y⭐️ 5 (34)
Apartment by the water
€55,357
€151
100%
313€70❌❌❌Y / Y⭐️ 5 (95)
Huset på vandet
€112,196
€304
100%
322€43❌❌❌Y / N⭐️ 4 (6)
Apartment with 3 balconies and surrounded by water
€85,714
€234
100%
315€0✅❌❌Y / Y⭐️ 5 (11)
Wonderful House Boat In the canal city of CPH
€55,042
€393
38%
324€113❌❌❌Y / Y⭐️ 5 (2)
New*5 min Downtown by boat or metro*Stylish Flat
€39,494
€111
97%
316€50❌❌✅Y / Y⭐️ 4.7 (14)
Bright & cosy 3-bedroom apt with free parking
€60,360
€226
72%
317€113❌❌❌Y / Y⭐️ 5 (4)
Cozy new apartment in popular area
€106,721
€435
67%
311€0❌❌✅Y / Y⭐️ 0 (0)
Maritime harmony in the city surrounded by nature
€44,211
€135
88%
323€70❌❌❌Y / Y⭐️ 5 (15)
Two-storey apart. Best location perfect for 5 per
€47,450
€178
73%
313€0❌❌❌Y / Y⭐️ 0 (11)
Large Modern Family Apartment in Canal District
€177,143
€484
100%
317€0❌❌❌Y / Y⭐️ 4.9 (16)
130 m2 lejlighed på Sluseholmen
€105,942
€302
96%
312€0❌❌❌Y / Y⭐️ 5 (17)
Copenhagens Amsterdam, Sluseholmen, canalview
€81,782
€214
100%
317€99❌❌❌Y / N⭐️ 4.5 (2)
Lys og rummelig lejlighed
€56,223
€159
96%
316€85❌❌❌Y / Y⭐️ 5 (3)
Cozy new apartment in popular area in Alliancevej
€92,655
€367
69%
301€0❌❌✅Y / Y⭐️ 5 (1)
Dream for life-lovers, luxury house on the Pier
€92,453
€251
100%
322€84❌❌❌Y / Y⭐️ 4.9 (50)
New apartment in popular area in Alliancevej 8A
€77,143
€281
75%
311€0❌❌✅Y / Y⭐️ 0 (0)
BEST LOCATION ON THE WATER!
€65,623
€293
60%
312€57✅❌❌Y / Y⭐️ 4.8 (91)
Stor familie lejlighed med havneudsigt
€80,443
€217
100%
325€92❌❌❌Y / Y⭐️ 5 (2)
Bright harbourside apartment with balcony
€94,125
€255
100%
323€50❌❌❌Y / Y⭐️ 5 (17)
120 square meter luxurious penthouse apartment
€55,625
€156
96%
313€42❌❌❌Y / Y⭐️ 4.9 (88)
Family friendly Canal District apartment (rooftop)
€88,539
€240
100%
314€42❌❌❌Y / Y⭐️ 5 (6)
Modern Apartment by the water
€55,461
€225
66%
323€43❌❌❌Y / Y⭐️ 5 (4)
Family friendly home w. canal view and home office
€53,123
€196
74%
325€70✅❌❌Y / Y⭐️ 4.9 (12)
Cosy city home by the water
€50,288
€135
100%
312€85❌❌✅Y / N⭐️ 4.6 (8)
Bolig med privat badebro
€107,143
€293
100%
313€0❌❌❌Y / N⭐️ 0 (1)
10 min fra hovedbanen lækkert bo
€62,857
€215
80%
315€0❌❌❌Y / N⭐️ 4 (2)
Waterfront apartment in Sluseholm
€57,209
€176
89%
317€0❌❌❌Y / Y⭐️ 0 (3)
Mini hus med vandudsigt
€101,059
€383
72%
322€0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

6.69% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€15,936€31,873€47,810€63,747€79,684€159,368€478,104
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€800,000€800,000€800,000€800,000€800,000€800,000€800,000
Down Payment€200,000€200,000€200,000€200,000€200,000€200,000€200,000
Property Appreciation€30,000€60,900€92,727€125,508€159,274€343,916€1,427,262
Total Return€1,045,936€1,092,773€1,140,537€1,189,256€1,238,958€1,503,284€2,905,366

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.69%

Cap Rate

8.33%

Return on Investment

23.41%

property-location

Monica Zetterlunds Vej København, 2450

3 bed • 1.5 bath • 4 guests

50

Airbnb Investor Score

€15,936

Annual Profit

8.3%

Cap Rate

6.7%

Cash on Cash

€111,198

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €241/night at 83% occupancy.Projected nightly rate is €251/night at 83% occupancy.

Top 31% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€74,837

Avg annual revenue

83%

Avg occupancy rate

€250

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

€30k

€80k

€125k

€180k

Sign up to see the data on 40 all comparables

€15,937

Profit

Revenue

€111,198

Operating Expenses

€27,805

Operating Income

€83,394

Mortgage & Taxes

€67,457

Profit (Cash Flow)

€15,937

€238,172

Cash Investment

Down Payment

€200,000

Renos & Furnishing

€8,172

Closing Costs

€30,000

Total

€238,172

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.69%

Cap Rate

8.33%

Profit (Cummulative)

€15,937

€800,000

€8,172

€30,000

€0

Total Gain

€55,761

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service