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}

Percentiles	25%	50%	75%	90%
Revenue	€46,648	€76,547	€111,873	€135,771
Occupancy	72%	88%	100%	100%
Nightly Rate	€177	€237	€304	€368

Seasonality (Profit by Month)

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%	3	1	3	€83	✅	❌	❌	Y / Y	⭐️ 5 (54)
Sanders Pier - Cozy 3 Bdr Townhouse with Terrace	€81,655	€248	88%	3	1	2	€141	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
Design 3 bedroom townhouse on the water	€90,926	€305	80%	3	2	6	€70	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
3bed/2bath Waterfront Sunsets Family Flat	€125,822	€358	95%	3	2	2	€98	❌	❌	❌	Y / Y	⭐️ 5 (16)
Family Rooftop Oasis - Stunning view!	€90,116	€311	79%	3	2	5	€42	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Venezia of Denmark. Modern apt. Ladder to canal	€74,178	€257	78%	3	2	2	€106	✅	❌	✅	Y / Y	⭐️ 4.7 (55)
Fantastic water view and great neighbourhood	€52,038	€141	100%	3	1	7	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Øverst beliggende 4v med gratis privat parkering.	€52,000	€219	65%	3	1	7	€0	❌	❌	❌	Y / N	⭐️ 5 (5)
OCEAN VIEW + COSY CPH	€48,078	€166	79%	3	1	15	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Spacious 115m /3bedroom apartment - water view	€56,046	€338	43%	3	1	3	€113	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Luxurious 127m2 Home in the Heart of CPH Canals	€74,588	€216	94%	3	2	3	€70	❌	❌	❌	Y / Y	⭐️ 5 (34)
Apartment by the water	€55,357	€151	100%	3	1	3	€70	❌	❌	❌	Y / Y	⭐️ 5 (95)
Huset på vandet	€112,196	€304	100%	3	2	2	€43	❌	❌	❌	Y / N	⭐️ 4 (6)
Apartment with 3 balconies and surrounded by water	€85,714	€234	100%	3	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Wonderful House Boat In the canal city of CPH	€55,042	€393	38%	3	2	4	€113	❌	❌	❌	Y / Y	⭐️ 5 (2)
New5 min Downtown by boat or metroStylish Flat	€39,494	€111	97%	3	1	6	€50	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Bright & cosy 3-bedroom apt with free parking	€60,360	€226	72%	3	1	7	€113	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy new apartment in popular area	€106,721	€435	67%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Maritime harmony in the city surrounded by nature	€44,211	€135	88%	3	2	3	€70	❌	❌	❌	Y / Y	⭐️ 5 (15)
Two-storey apart. Best location perfect for 5 per	€47,450	€178	73%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (11)
Large Modern Family Apartment in Canal District	€177,143	€484	100%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
130 m2 lejlighed på Sluseholmen	€105,942	€302	96%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Copenhagens Amsterdam, Sluseholmen, canalview	€81,782	€214	100%	3	1	7	€99	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Lys og rummelig lejlighed	€56,223	€159	96%	3	1	6	€85	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy new apartment in popular area in Alliancevej	€92,655	€367	69%	3	0	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Dream for life-lovers, luxury house on the Pier	€92,453	€251	100%	3	2	2	€84	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
New apartment in popular area in Alliancevej 8A	€77,143	€281	75%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
BEST LOCATION ON THE WATER!	€65,623	€293	60%	3	1	2	€57	✅	❌	❌	Y / Y	⭐️ 4.8 (91)
Stor familie lejlighed med havneudsigt	€80,443	€217	100%	3	2	5	€92	❌	❌	❌	Y / Y	⭐️ 5 (2)
Bright harbourside apartment with balcony	€94,125	€255	100%	3	2	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (17)
120 square meter luxurious penthouse apartment	€55,625	€156	96%	3	1	3	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Family friendly Canal District apartment (rooftop)	€88,539	€240	100%	3	1	4	€42	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modern Apartment by the water	€55,461	€225	66%	3	2	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (4)
Family friendly home w. canal view and home office	€53,123	€196	74%	3	2	5	€70	✅	❌	❌	Y / Y	⭐️ 4.9 (12)
Cosy city home by the water	€50,288	€135	100%	3	1	2	€85	❌	❌	✅	Y / N	⭐️ 4.6 (8)
Bolig med privat badebro	€107,143	€293	100%	3	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
10 min fra hovedbanen lækkert bo	€62,857	€215	80%	3	1	5	€0	❌	❌	❌	Y / N	⭐️ 4 (2)
Waterfront apartment in Sluseholm	€57,209	€176	89%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Mini hus med vandudsigt	€101,059	€383	72%	3	2	2	€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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

6.69%

Cap Rate

8.33%

Return on Investment

23.41%

Monica Zetterlunds Vej København, 2450

3 bed • 1.5 bath • 4 guests

Purchase Price

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.

Occupancy Rate

Top 31% 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.

€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

€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

Revenue Appreciation

Cash on Cash Return

6.69%

Cap Rate

8.33%

Return on Investment

23.41%