BNBCalc Short Term Rental Investment Analysis Nobelbergsgatan, Nacka, Sweden

1 bed • 1 bath • 2 guests • €250,000

BNB

Calc

Annual Revenue

€33,903

Profit (Cash Flow)

-€546

Cap Rate

6.5%

Annual Revenue

€33,903

AirDNA projects €84/night at 62% occupancy ($18,978). Airbtics projects €108/night at 60% occupancy ($23,643). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, €127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,386	€22,031	€34,286	€48,603
Occupancy	43%	60%	73%	90%
Nightly Rate	€91	€99	€127	€146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tinyhouse med unikt läge, nära till allt.	€26,762	€84	86%	1	2	2	€27	❌	❌	❌	Y / Y	⭐️ 4.9 (175)
Studio lägenhet med fin utsikt i Stockholm	€13,782	€62	59%	1	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
2 Storey Apartment with Terrace	€12,692	€116	30%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
Cozy gem	€41,141	€112	100%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (65)
Nice apartment with one room	€15,192	€134	31%	1	1	5	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
123 sqm Apartment w/ Grand Piano	€28,558	€156	50%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Bright, spacious apartment, close to Södermalm	€17,573	€91	52%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (25)
Apartment by Stockholm City	€24,450	€92	73%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 4.2 (21)
2 room Apartment in Hammarby by Stockholm City	€9,731	€133	20%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 3.6 (3)
Personal and cozy 5 min från Södermalm	€18,380	€85	57%	1	2	2	€72	❌	❌	❌	N / Y	⭐️ 4.9 (25)
Studio Apartment Double bed	€8,021	€63	35%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (1143)
Cozy apartment in Hammarbyhöjden.	€46,019	€128	97%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (30)
Wonderful one bedroom apartment in Södermalm	€39,849	€120	90%	1	2	5	€59	❌	❌	❌	Y / Y	⭐️ 5 (16)
Spacious and stylish condo with waterfront view	€39,890	€145	73%	1	1	6	€45	❌	❌	❌	Y / Y	⭐️ 5 (6)
Newly built bright apartment, close to everything.	€29,998	€99	82%	1	1	4	€45	❌	❌	❌	Y / Y	⭐️ 0 (3)
Modern lägenhet i Nacka	€34,284	€213	44%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Stockholm Apartment (96-1)	€14,808	€101	40%	1	2	1	€0	❌	❌	✅	N / Y	⭐️ 0 (0)
Spacious apt in Hammarby Sjostad	€32,652	€182	49%	1	1	3	€0	❌	✅	❌	Y / N	⭐️ 5 (1)
Lägenhet på Södermalm	€44,953	€164	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Comfy apartment in Södermalm	€16,404	€95	47%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
New Production Sickla	€22,305	€107	57%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Fantastisk Lägenhet i Stockholm Södermalm	€25,131	€127	54%	1	2	13	€45	❌	❌	✅	Y / Y	⭐️ 5 (1)
Apartment in Hammarby Sjöstad	€12,022	€91	35%	1	1	1	€22	❌	❌	❌	N / N	⭐️ 5 (2)
Studio apt near city	€16,287	€144	31%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (2)
Cozy apartment close to the heart of Södermalm	€32,480	€94	94%	1	1	365	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy 37m² Apartment - Next to Södermalm & Parking	€33,359	€110	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
2 room apt in central Laketown	€18,186	€69	71%	1	1	2	€10	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Amazing apartment next to nature, shopping & city.	€24,247	€108	61%	1	1	3	€27	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Stockholms apartments	€23,446	€92	70%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.1 (9)
Spacious apartment close to center	€8,031	€65	34%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Stockholm apartments South	€21,437	€92	64%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4 (1)
Stock Home: Cozy hub in concert district	€18,658	€52	98%	1	1	30	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Stockholm apartment	€25,188	€91	76%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 3.2 (4)
Stockholm apartments Hammarby	€21,062	€99	58%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4 (3)
Mysig lägenhet i Sjöstaden	€11,325	€141	22%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 0 (0)
The SeaTown FilmFlat	€11,016	€65	43%	1	1	1	€27	❌	❌	✅	Y / Y	⭐️ 4 (1)
Stockholms apartment - & Living	€22,152	€99	61%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (9)
Nyrenoverad lägenhet centralt	€31,477	€119	72%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stockholm apartment in Hammarby	€24,451	€92	73%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 3.6 (3)
Stockholm apartment and living	€21,212	€91	64%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4 (5)

Return Metrics

-0.88% 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)	-€546	-€1,092	-€1,638	-€2,185	-€2,731	-€5,463	-€16,389
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€256,953	€264,132	€271,542	€279,191	€287,086	€330,515	€590,425

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.88%

Cap Rate

6.52%

Return on Investment

15.27%

Nobelbergsgatan Nacka, Stockholms län, 131 55

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

-€546

Annual Profit

6.5%

Cap Rate

-0.9%

Cash on Cash

€33,903

Annual Revenue

BNBCalc predicts this property will get $108 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

€23,465

Avg annual revenue

60%

Avg occupancy rate

€107

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

€5k

€20k

€35k

€45k

-€546

Profit

Revenue

€33,903

Operating Expenses

€17,585

Operating Income

€16,318

Mortgage & Taxes

€16,864

Profit (Cash Flow)

-€546

€61,594

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€4,094

Closing Costs

€7,500

Total

€61,594

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.88%

Cap Rate

6.52%

Return on Investment

15.27%