Valby Langgade København, 2500
1 bed • 1 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%