BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Valby Langgade, København, , 2500

1 bed • 1 bath • 1 guests • €500,000

BNB

Calc

Annual Revenue

€30,170

Profit (Cash Flow)

-€20,137

Cap Rate

2.7%

Annual Revenue

€30,170

AirDNA projects €88/night at 78% occupancy ($25,040). Airbtics projects €115/night at 72% occupancy ($30,169). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, €115 rate per night.

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

Percentiles25%50%75%90%
Revenue€20,973€28,810€42,755€52,410
Occupancy56%71%91%99%
Nightly Rate€102€110€128€143

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy CPH apartment close to park

No image available

€35,843
€134
73%
114€0❌❌✅Y / N⭐️ 4.5 (14)
Parvenlig lejlighed

No image available

€29,735
€118
68%
112€40❌❌❌Y / Y⭐️ 5 (5)
Hyggelig lejlighed i København

No image available

€34,031
€124
75%
112€0❌❌❌N / N⭐️ 5 (45)
Lejlighed centralt i Valby tæt på stationen

No image available

€25,054
€79
86%
112€20❌❌❌Y / Y⭐️ 4.5 (8)
cozy penthouse apartment

No image available

€42,899
€128
89%
112€40❌❌❌Y / Y⭐️ 4.5 (7)
2 værelses lejlighed tæt på København

No image available

€39,443
€118
91%
113€0❌❌❌Y / Y⭐️ 5 (13)
Moderne skøn lejlighed i Valby

No image available

€33,326
€148
61%
114€67❌❌❌Y / N⭐️ 5 (4)
Hyggelig central Valby-lejlighed

No image available

€17,845
€143
34%
112€0❌❌❌Y / Y⭐️ 5 (8)
Hyggelig 2 værelses lejlighed med spisekøkken

No image available

€18,968
€84
60%
112€40❌❌❌N / Y⭐️ 4.5 (35)
Moderne lejlighed i København

No image available

€27,342
€75
99%
111€14❌❌❌Y / N⭐️ 0 (1)
Nice Flat with private garden

No image available

€19,559
€141
38%
111€0❌❌❌Y / N⭐️ 0 (1)
Villalejlighed med have og altan

No image available

€16,356
€106
42%
112€0❌❌✅Y / Y⭐️ 4.7 (10)
Skøn lejlighed i København (Luksus madras)

No image available

€33,851
€102
88%
112€54❌❌❌Y / N⭐️ 5 (17)
Unique Industrial Apartment

No image available

€30,855
€124
68%
111€0❌❌✅N / Y⭐️ 4.5 (18)
Lovely apartment near the center of Copenhagen

No image available

€32,132
€102
86%
115€47❌❌❌Y / Y⭐️ 5 (59)
Moderne lejlighed med alt!

No image available

€69,074
€201
94%
114€0❌❌❌Y / N⭐️ 0 (0)
Moderne og hyggelig lejlighed i hjertet af Valby

No image available

€29,733
€148
54%
113€67❌❌❌Y / Y⭐️ 4.8 (13)
Dejlig lejlighed centralt i Valby

No image available

€37,253
€105
96%
111€27❌❌✅Y / Y⭐️ 5 (10)
Comfy apartment near center

No image available

€15,099
€84
49%
1118€67❌❌❌Y / Y⭐️ 4.5 (15)
Lys og charmerende lejlighed midt i Valby

No image available

€40,189
€128
86%
112€0❌❌❌Y / Y⭐️ 5 (4)
Spacious 1-bedroom condo with big balcony & BBQ

No image available

€46,680
€137
93%
114€24❌❌❌Y / Y⭐️ 5 (14)
Hyggelig to-værelses i Valby KBH

No image available

€35,826
€106
92%
115€0❌❌❌Y / N⭐️ 0 (5)
Hygge Chic: Urban Elegance

No image available

€23,546
€113
57%
115€0❌❌❌Y / N⭐️ 5 (4)
Charmerende, funktionel, central

No image available

€48,946
€135
99%
111€0❌❌✅N / Y⭐️ 4.5 (9)
Lejlighed i København

No image available

€35,894
€98
100%
111€0❌❌❌Y / N⭐️ 5 (3)
Mysig lägenhet i trevliga Valby

No image available

€17,608
€96
50%
111€0❌❌❌N / N⭐️ 5 (1)
Cozy appartment with balcony

No image available

€39,619
€108
100%
111€0❌❌✅Y / Y⭐️ 0 (0)
Hyggelig lejlighed i København

No image available

€37,958
€109
95%
114€0❌❌❌Y / Y⭐️ 4.5 (16)
Cosy apartment in Valby

No image available

€24,407
€98
68%
113€0❌❌❌N / N⭐️ 5 (7)
Lejlighed Valby

No image available

€14,177
€73
53%
113€0❌❌❌Y / N⭐️ 0 (0)
1 Bedroom Apt in Copenhagen.

No image available

€29,744
€97
83%
113€40❌❌❌Y / N⭐️ 4.5 (55)
Cosy and spacious apartment

No image available

€18,303
€106
47%
123€0❌❌❌Y / Y⭐️ 0 (0)
Hyggelig rumlig lejlighed

No image available

€21,210
€107
54%
112€0❌❌❌Y / N⭐️ 4.8 (5)
Lys og hyggelig lejlighed overfor Valby station!

No image available

€28,941
€104
75%
112€20❌❌❌N / N⭐️ 3.6 (12)
Our lovely Copenhagen flat

No image available

€26,656
€114
64%
111€0❌❌❌Y / Y⭐️ 2 (1)
Quiet apartment 10 minutes from city center

No image available

€31,901
€121
70%
111€53❌❌❌N / N⭐️ 5 (2)
Skøn lys lejlighed i København

No image available

€26,770
€109
67%
112€0❌❌✅Y / N⭐️ 4.5 (6)
Lovely Copenhagen loft apartment

No image available

€34,649
€147
62%
112€27❌❌❌Y / N⭐️ 0 (1)
Lejlighed central Valby

No image available

€40,973
€112
100%
114€0❌❌❌N / N⭐️ 0 (1)

Return Metrics

-16.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€20,137-€40,274-€60,412-€80,549-€100,687-€201,374-€604,122
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€400,000€400,000€400,000€400,000€400,000€400,000€400,000
Down Payment€100,000€100,000€100,000€100,000€100,000€100,000€100,000
Property Appreciation€15,000€30,450€46,363€62,754€79,637€171,958€713,631
Total Return€494,862€490,175€485,951€482,204€478,950€470,584€609,509

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.93%

Cap Rate

2.71%

Return on Investment

-0.18%

property-location

Valby Langgade København, 2500

1 bed • 1 bath • 1 guests

-64

Airbnb Investor Score

-€20,137

Annual Profit

2.7%

Cap Rate

-16.9%

Cash on Cash

€30,170

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €88/night at 78% occupancy ($25,040.14). Airbtics projects €115/night at 72% occupancy ($30,169).

Top 48% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€30,614

Avg annual revenue

72%

Avg occupancy rate

€114

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

€10k

€30k

€50k

€70k

Sign up to see the data on 40 all comparables

-€20,137

Profit

Revenue

€30,170

Operating Expenses

€16,579

Operating Income

€13,591

Mortgage & Taxes

€33,728

Profit (Cash Flow)

-€20,137

€118,932

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€3,932

Closing Costs

€15,000

Total

€118,932

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.93%

Cap Rate

2.71%

Profit (Cummulative)

-€20,137

€400,000

€3,932

€15,000

€0

Total Gain

-€225