Monica Zetterlunds Vej København, 2450
3 bed • 1.5 bath • 4 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%