BNBCalc Short Term Rental Investment Analysis , Satserup, Skåne län, 242 95

2 bed • 1 bath • 6 guests • €50,000

BNB

Calc

Annual Revenue

€32,426

Profit (Cash Flow)

€19,471

Cap Rate

45.8%

Annual Revenue

€32,426

AirDNA projects €93/night at 64% occupancy ($21,842). Airbtics projects €95/night at 55% occupancy ($19,157). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, €139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,147	€18,002	€27,076	€49,181
Occupancy	43%	50%	64%	93%
Nightly Rate	€73	€92	€109	€136

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sauna, hot tub and open fire in the forest	€34,711	€175	52%	2	2	1	€90	❌	✅	❌	Y / Y	⭐️ 4.9 (242)
Linderöd	€19,969	€92	59%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Naturskönt område med skogen som granne.	€13,137	€52	69%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Mysig stuga nära skog och hav	€43,271	€116	93%	2	2	5	€135	❌	❌	❌	Y / N	⭐️ 5 (7)
Mysig etagevåning centrala Kristianstad	€29,877	€125	64%	2	2	1	€45	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Modern 2 bedroom apartment in the city center	€15,893	€94	46%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (75)
Traditional Swedish cottage near lake and forest	€23,719	€108	57%	2	2	3	€45	❌	❌	✅	N / Y	⭐️ 5 (16)
Mysig stuga på Österlen- nära Brösarp	€33,977	€106	79%	2	0	2	€90	❌	❌	❌	N / N	⭐️ 4.8 (12)
Mysig stuga mitt i naturen	€14,099	€90	43%	2	1	2	€0	✅	❌	✅	Y / N	⭐️ 4.8 (83)
Lägenhet 60m2 på en hästgård	€15,697	€70	59%	2	1	1	€22	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Stuga i natursköna mittskåne	€19,175	€93	47%	2	2	1	€88	❌	❌	❌	Y / Y	⭐️ 5 (2)
Barnvänlig stuga med kamin och spabad	€39,031	€127	82%	2	1	1	€40	❌	✅	✅	Y / Y	⭐️ 4.8 (75)
Mysig stuga med cyklar i hjärtat av Skåne	€16,930	€94	49%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (28)
Cozy cottage with Finnish sauna!	€25,633	€67	100%	2	0	3	€44	❌	❌	✅	N / N	⭐️ 5 (9)
Lovely cottage in the woods	€40,330	€118	93%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (49)
Balsam för kropp och själ	€11,987	€66	50%	2	0	1	€0	❌	❌	❌	N / N	⭐️ 4.4 (157)
Mysigt fritidshus nära Bosarpasjön	€10,267	€88	32%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.3 (26)
Naturnära boende i Tjörnarp	€8,292	€47	48%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.8 (251)
Mysig stuga i skog med stor trädgård och bastu.	€18,051	€77	64%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (114)
Skogshöjda! Ett hus mitt i skogen och mitt i Skåne	€35,168	€101	95%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (155)
Vid Ringsjön. Fint boende med 4 bäddar. Sjöaccess.	€44,001	€185	65%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mysig stuga mitt i skogen	€21,471	€101	58%	2	1	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (7)
trevlig stuga med open spis	€13,299	€89	41%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (9)
House in the the forest near a lake	€17,889	€114	43%	2	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Björkarnas i Höör	€12,630	€65	46%	2	1	1	€67	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Naturnära villa med öppen spis	€40,909	€184	59%	2	1	2	€135	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Mysig stuga med skog och ringsjön vid husknuten	€18,156	€99	50%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Björkdala- Lägenhet på hästgård med lantligt läge	€7,136	€44	44%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.8 (40)
Cozy summer house beside nature & lake	€10,365	€47	60%	2	2	1	€0	❌	❌	✅	Y / N	⭐️ 4.6 (58)
Trollbacken	€31,731	€87	100%	2	2	7	€0	❌	✅	✅	N / N	⭐️ 4.8 (11)
Bosjökloster, Höör inbetween the lakes	€18,379	€98	50%	2	1	3	€45	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Fridfullt mysin med naturnära utsikt vid sjön!	€19,388	€136	39%	2	1	5	€0	❌	❌	❌	N / Y	⭐️ 5 (34)
Assaretorp	€8,631	€69	34%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (200)
Semesterhus nära Kivik, Österlen.	€15,232	€92	45%	2	2	7	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Maglehem vid hav och bokskogar	€11,129	€66	40%	2	1	2	€45	❌	❌	❌	N / N	⭐️ 4.9 (109)
Eget boende i idyllisk skånegård i Brösarp	€16,980	€83	56%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (422)
Warmly welcome to Thea’s cottage.	€14,285	€74	48%	2	1	3	€90	❌	❌	❌	Y / Y	⭐️ 4.9 (48)

Return Metrics

258.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€19,471	€38,942	€58,414	€77,885	€97,357	€194,714	€584,143
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€49,999	€49,999	€49,999	€49,999	€49,999	€49,999	€49,999
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€4,000	€8,320	€12,985	€18,024	€23,466	€57,946	€453,132
Total Return	€73,471	€97,262	€121,399	€145,910	€170,823	€302,660	€1,087,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

258.9%

Cap Rate

45.82%

Return on Investment

324.85%

Satserup, Skåne län, 242 95

2 bed • 1 bath • 6 guests

Purchase Price

1066

Airbnb Investor Score

€19,471

Annual Profit

45.8%

Cap Rate

258.9%

Cash on Cash

€32,426

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €93/night at 64% occupancy ($21,842.19). Airbtics projects €95/night at 55% occupancy ($19,157).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

€20,482

Avg annual revenue

55%

Avg occupancy rate

€96

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

€30k

€45k

€19,471

Profit

Revenue

€32,426

Operating Expenses

€9,515

Operating Income

€22,911

Mortgage & Taxes

€3,439

Profit (Cash Flow)

€19,471

€7,521

Cash Investment

Down Payment

€0

Renos & Furnishing

€6,021

Closing Costs

€1,500

Total

€7,521

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

258.9%

Cap Rate

45.82%

Return on Investment

324.85%