BNBCalc Short Term Rental Rental Arbitrage Analysis Prins Knuds Dæmning, Dragør, Denmark

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€50,411

Profit (Cash Flow)

€19,056

Cash on Cash Return

453.1%

Annual Revenue

€50,411

AirDNA projects €85/night at 64% occupancy ($19,887). Airbtics projects €150/night at 65% occupancy ($35,576). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, €166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,240	€35,331	€52,039	€87,725
Occupancy	44%	70%	83%	93%
Nightly Rate	€110	€133	€166	€251

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Anneks til fire, nyt bad, familie, natur, strand.	€15,986	€80	51%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (167)
Modern and cozy cabin near city and airport	€46,806	€165	76%	1	1	2	€91	❌	❌	✅	Y / Y	⭐️ 5 (87)
Hygge Apartment - city break and pure nature	€31,033	€94	88%	1	1	3	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
2 værelses lejlighed med tilhørende altaner i sol.	€17,157	€84	52%	1	1	1	€35	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Skøn familievenlig lejlighed med solrig terrasse	€59,727	€168	93%	1	1	1	€56	❌	❌	❌	Y / N	⭐️ 5 (4)
New apartment close to City, airport, Public trans	€29,003	€88	89%	1	1	1	€49	❌	❌	❌	N / Y	⭐️ 4.5 (204)
COPENHAGEN APARTMENT with Unique Garden	€92,825	€260	95%	1	1	3	€71	✅	❌	✅	Y / Y	⭐️ 5 (5)
Fully equipped apartment, 15 min to Center	€29,045	€101	78%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4 (16)
Beautifull spacious family friendly Apartment	€53,802	€141	100%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (16)
The beach apartment A by Daniel & Jacob's	€50,575	€189	71%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cozy 2-room apartment	€26,475	€84	86%	1	1	60	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Smuk lejlighed på Amager	€31,868	€110	79%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (68)
2 værelses lejlighed på Amager	€27,111	€110	66%	1	1	1	€12	❌	❌	❌	N / Y	⭐️ 5 (50)
Beach Trail Studio by Daniel & Jacob's	€50,540	€166	80%	1	1	1	€56	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cosy 2 room apartment in wonderful Copenhagen.	€19,363	€165	32%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
SleepCph \| Studio Hotel Apartment \| 24/7 Service	€19,098	€106	44%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (685)
Full apartment in Copenhagen	€29,246	€140	57%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
"Hyggelig" and authentic getaway apartment	€32,892	€127	68%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Spacious Green Apartment With Amazing Loft	€46,362	€131	96%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
A cozy nordic style apartment close to the airport	€54,238	€189	78%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (24)
Hyggelig lejlighed tæt på byen	€23,056	€131	45%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful TinyHouse close to the beach + metro	€32,211	€136	64%	1	1	3	€70	❌	❌	❌	N / Y	⭐️ 5 (145)
Well situated apartment	€16,705	€110	38%	1	1	4	€43	❌	❌	❌	Y / Y	⭐️ 5 (1)
Studio next to beach, airport & city	€28,507	€111	69%	1	1	4	€53	❌	❌	❌	N / Y	⭐️ 5 (203)
Oasen	€26,344	€124	58%	1	1	2	€11	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Skøn bolig ved Amager Strand	€45,822	€358	35%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Skøn lejlighed tæt på metro, strand og by	€37,912	€112	91%	1	1	2	€70	❌	❌	❌	Y / Y	⭐️ 5 (95)
Amager strandvej - close to the beach (1453/1)	€59,899	€193	83%	1	1	1	€164	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beach Trail 2BR with seaview by Daniel & Jacob's	€66,985	€216	83%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
The Old Postal House - The Annex	€43,302	€151	78%	1	1	2	€35	❌	❌	❌	N / N	⭐️ 5 (81)
Amager perlen	€16,943	€110	42%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Cozy Oasis 10min to beach and city.	€25,611	€91	77%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 4.2 (50)
Lovely appartment in the Old Town of Dragør.	€24,333	€88	72%	1	1	3	€70	❌	❌	❌	Y / N	⭐️ 4.5 (42)
Stor lys lejlighed tæt på metro, centrum og strand	€36,623	€145	69%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.5 (13)
Skøn lys lejlighed i Ørestad	€20,887	€124	43%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
God beligenhed	€52,428	€141	98%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

453.11% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€19,056	€38,112	€57,168	€76,224	€95,280	€190,560	€571,682
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	€19,056	€38,112	€57,168	€76,224	€95,280	€190,560	€571,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

453.11%

Payback Period Days

Return on Investment

453.11%

Prins Knuds Dæmning Dragør, 2791

1 bed • 1 bath • 2 guests

Monthly Rent

€50,411

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €85/night at 64% occupancy.Projected nightly rate is €150/night at 65% occupancy.

Occupancy Rate

Top 26% 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.

€35,450

Avg annual revenue

65%

Avg occupancy rate

€149

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

€15k

€40k

€65k

€95k

€19,056

Profit

Revenue

€50,411

Operating Expenses

€18,155

Operating Income

€32,256

Net Effective Rent

€13,200

Profit (Cash Flow)

€19,056

€4,206

Cash Investment

Renos & Furnishing

€4,109

Setup Costs

€97

Total

€4,206

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

453.11%

Payback Period Days