BNBCalc Short Term Rental Investment Analysis Vaasanpuistikko, Vaasa, Pohjanmaa, 65100

1 bed • 1 bath • 5 guests • $100,000

BNB

Calc

Annual Revenue

$20,118

Profit (Cash Flow)

-$2,923

Cap Rate

3.8%

Annual Revenue

$20,118

AirDNA projects $68/night at 54% occupancy ($13,411). Airbtics projects $73/night at 58% occupancy ($15,464). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $81 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,114	$14,134	$20,817	$29,536
Occupancy	45%	55%	68%	85%
Nightly Rate	$60	$68	$81	$92

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Aptmnt by Main Square	$19,744	$91	55%	1	2	3	$38	❌	❌	❌	Y / N	⭐️ 5 (3)
Flat 2 room city apartment in Vaasa	$13,190	$53	68%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Flat close to the university	$16,690	$76	60%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.4 (34)
Super cosy one Bedroom apartment	$11,946	$68	48%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.8 (40)
Home Evelina, remontoitu 28m2, Wifi, smart tv.	$17,714	$55	88%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (344)
Lilla Lokalen	$10,824	$55	53%	1	1	1	$5	❌	❌	✅	N / Y	⭐️ 4.8 (175)
Seaview Apartment best location	$16,909	$84	55%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.7 (10)
Ihana yksiö keskustassa, ilmainen pysäköinti	$9,357	$53	45%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.9 (84)
Rewell Suite - In the city center with nice view!	$31,689	$111	78%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (21)
Hot Spot Apartment Rewell Center	$17,173	$68	69%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.3 (107)
Seaside Apartment for 4 Person	$16,627	$77	59%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (28)
Rempattu yksiö keskustassa Wifi maksuton pysäköint	$8,200	$55	38%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.9 (75)
Studio Apartment best Location	$10,321	$60	47%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
1 makuuhuoneen asunto 1-4 henkilölle keskustassa	$12,079	$77	40%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (79)
Lounge Balkon Studio Apartment	$17,422	$70	68%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 3.8 (9)
Vaasan ytimessä, Uniikki kaupunkikoti	$29,587	$86	94%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Lovely & cozy apartment	$19,066	$59	87%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (157)
Nice 2 Bedroom apartment with free Parking	$19,618	$80	67%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (35)
Apartment for 6 Person & Balkon	$14,065	$63	61%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.8 (24)
Tyylikäs citykoti juna-aseman vieressä	$15,494	$66	60%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Fresh renovated studio Apartment	$12,122	$72	46%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (43)
Ihana lofthuoneisto aamiaisella Vaasan ytimessä	$19,783	$115	47%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (130)
Kasarmi Pearl	$12,977	$101	33%	1	2	1	$43	❌	❌	✅	Y / N	⭐️ 5 (18)
Best Location Studio Apartment	$18,118	$90	55%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
The most central apartment in Vaasa	$17,406	$116	41%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 3.4 (6)
Hotspot Apartment in City Center	$14,037	$59	65%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.3 (14)
Vaasa City Center Big Studio	$18,976	$61	85%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (12)
Vaasan kaupungin sydämessä torilta matkaa 200 m	$19,437	$59	89%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Studio close to the University	$9,984	$62	44%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Train Station Studio Apartment	$11,759	$63	51%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (19)
Top Flat in the very city center	$12,254	$62	54%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.4 (7)
Top Apartment in the City Center	$7,466	$60	34%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.1 (18)
Kaksio Vaasan keskustassa	$18,148	$67	74%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.7 (28)
Hieno ja tilava kaksio aivan keskustassa	$13,998	$85	45%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (15)
Great new studio center of Vaasa	$14,496	$60	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Westbay Inn apartment D	$17,916	$89	55%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Studio in city center of vaasa	$19,032	$65	80%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (3)
[5th floor w/park view] Netflix & Wi-Fi \| Kitchen.	$22,477	$74	83%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (44)

Return Metrics

-10.72% 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)	-$2,923	-$5,846	-$8,770	-$11,693	-$14,616	-$29,233	-$87,700
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$100,076	$100,243	$100,502	$100,857	$101,310	$105,158	$155,026

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.72%

Cap Rate

3.82%

Return on Investment

3.88%

Vaasanpuistikko Vaasa, Pohjanmaa, 65100

1 bed • 1 bath • 5 guests

Purchase Price

-37

Airbnb Investor Score

-$2,923

Annual Profit

3.8%

Cap Rate

-10.7%

Cash on Cash

$20,118

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $68/night at 54% occupancy ($13,411.75). Airbtics projects $73/night at 58% occupancy ($15,464).

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$15,591

Avg annual revenue

58%

Avg occupancy rate

$73

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

$15k

$25k

$35k

-$2,923

Profit

Revenue

$20,118

Operating Expenses

$16,295

Operating Income

$3,822

Mortgage & Taxes

$6,746

Profit (Cash Flow)

-$2,923

$27,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,250

Closing Costs

$3,000

Total

$27,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.72%

Cap Rate

3.82%

Return on Investment

3.88%