BNBCalc Short Term Rental Investment Analysis Nybacksvägen, , Norrbottens län, 952 97

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$15,417

Profit (Cash Flow)

-$267

Cap Rate

-Infinity%

Annual Revenue

$15,417

AirDNA projects $199/night at 21% occupancy ($15,263). Airbtics projects $72/night at 44% occupancy ($11,570). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $67 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,753	$9,273	$15,571	$37,059
Occupancy	21%	44%	63%	77%
Nightly Rate	$48	$57	$67	$131

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mysig gäststuga med badrum	$9,332	$57	44%	1	1	1	$9	❌	❌	✅	Y / Y	⭐️ 4.7 (48)
Signero (Blessed Peace), Pålänge	$5,972	$48	34%	1	0	2	$0	❌	❌	✅	N / N	⭐️ 4.5 (18)
Apartment by Kalix river, Bondersbyn	$10,858	$43	69%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Mitt i byn, Kalix älv, Bondersbyn	$3,073	$40	21%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Домик для отдыха	$7,353	$44	45%	1	1	1	$5	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
kalix home	$4,416	$67	18%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 2 (1)
Nordic Lapland Resort	$11,573	$186	17%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (4)
Nordic Lapland Resort	$9,551	$145	18%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 3.8 (4)
Ecolodge where your soul meets forest and sea!	$12,726	$57	61%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Timmerstuga Seskarö	$19,032	$65	80%	1	0	1	$0	❌	❌	✅	N / N	⭐️ 0 (5)
25:an	$4,766	$62	21%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (4)
Boende vid Norrbottenskusten	$16,176	$52	85%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (30)
Nybyggd stuga med alla bekvämligheter	$17,986	$78	63%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.3 (3)

Return Metrics

-6.28% 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)	-$267	-$534	-$801	-$1,069	-$1,336	-$2,672	-$8,017
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$267	-$534	-$801	-$1,069	-$1,336	-$2,672	-$8,017

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.28%

Cap Rate

-∞%

Return on Investment

-6.28%

Nybacksvägen Norrbottens län, 952 97

1 bed • 1 bath • 4 guests

Purchase Price

-Infinity

Airbnb Investor Score

-$267

Annual Profit

-Infinity%

Cap Rate

-6.3%

Cash on Cash

$15,417

Annual Revenue

BNBCalc predicts this property will get $72 per night with 44% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 24% of comparables

Avg Daily Rate

Top 24% of comparables

Seasonality

13 Airbnb Comparables

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

$10,216

Avg annual revenue

44%

Avg occupancy rate

$72

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

$0k

$10k

$15k

$20k

-$267

Profit

Revenue

$15,417

Operating Expenses

$15,684

Operating Income

-$267

Mortgage & Taxes

Profit (Cash Flow)

-$267

$4,250

Cash Investment

Down Payment

Renos & Furnishing

$4,250

Closing Costs

Total

$4,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.28%

Cap Rate

-∞%

Return on Investment

-6.28%