BNBCalc Short Term Rental Rental Arbitrage Analysis 12A Åsenveien, , Akershus, 1400

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$26,005

Profit (Cash Flow)

-$7,375

Cash on Cash Return

-169.5%

Annual Revenue

$26,005

AirDNA projects $63/night at 58% occupancy ($13,346). Airbtics projects $82/night at 60% occupancy ($17,970). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,239	$17,940	$26,772	$31,898
Occupancy	44%	60%	80%	86%
Nightly Rate	$68	$80	$89	$98

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moderne leilighet i Ski	$24,980	$75	91%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Koselig liten hus/fritidsbolig	$16,858	$98	47%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (6)
3 roms leilighet	$14,957	$82	45%	1	1	1	$83	❌	❌	✅	Y / N	⭐️ 4.7 (24)
Bakkelund Backpackers «Skogsbad»	$7,356	$67	30%	1	2	2	$0	❌	✅	✅	Y / N	⭐️ 4.8 (44)
Idyllisk hytte nede ved sjøen	$17,681	$58	82%	1	2	2	$14	❌	❌	❌	N / Y	⭐️ 4.8 (46)
Lite gjestehus midt i Ski sentrum	$24,764	$69	96%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Fin leilighet midt i Ås sentrum	$27,949	$92	82%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (31)
Leilighet i Ski, 12.min til Oslo & 8.min Tusenfryd	$28,489	$110	70%	1	1	3	$46	❌	❌	❌	Y / Y	⭐️ 5 (38)
New and modern entire rental unit in Ås/Ski Norway	$14,970	$69	58%	1	1	1	$14	❌	❌	❌	Y / N	⭐️ 4.8 (29)
Ny leilighet 12 min unna Oslo	$23,410	$78	82%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Bakkelund Backpackers «Tretopphytta»	$14,809	$101	39%	1	1	1	$18	❌	✅	✅	Y / N	⭐️ 4.8 (158)
Apartment by the BuneFjord near Bus to Oslo : -)	$11,408	$50	52%	1	1	2	$52	❌	❌	❌	Y / N	⭐️ 5 (2)
Leilighet i Ski	$30,598	$88	95%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Nydelig ferieleilighet med tilgang til Sauna mm	$22,976	$94	64%	1	1	2	$42	❌	❌	❌	Y / Y	⭐️ 5 (67)
Superkoselig og lys leilighet ved marka	$14,007	$89	43%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.8 (17)
Leilighet i Ås sentrum	$18,299	$81	58%	1	1	1	$92	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Liten gjestebolig med god forbindelse til Oslo	$10,306	$64	44%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.9 (29)
Fresh and modern apartment close to Oslo	$16,676	$51	86%	1	1	5	$46	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Sokkelleilighet sentralt i Ski	$16,235	$67	63%	1	1	2	$32	❌	❌	❌	N / N	⭐️ 4.4 (5)
Praktisk leilighet på økogård	$16,892	$96	46%	1	1	50	$37	❌	❌	❌	Y / Y	⭐️ 4.9 (224)
Cosy little house.	$13,063	$82	42%	1	1	2	$37	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Hytte 40 m2 ved Langenvannet	$9,354	$67	35%	1	0	1	$65	❌	❌	✅	N / N	⭐️ 4.2 (21)
Happy stay!	$22,335	$73	83%	1	1	3	$30	❌	❌	✅	Y / Y	⭐️ 5 (3)
Secluded forest cabin with sauna and boat	$12,006	$41	80%	1	0	1	$0	❌	❌	✅	N / N	⭐️ 4.6 (98)
Vakker Ål-hytte på Nesodden	$19,211	$81	64%	1	0	4	$23	❌	❌	✅	Y / N	⭐️ 5 (3)
12 min til Oslo (med follobanen)	$27,783	$89	76%	1	1	3	$92	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cozy, calm and central apartment	$14,348	$70	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Studioleilighet med sovealkove - sentralt i Ås!	$23,476	$75	83%	1	1	1	$42	❌	❌	❌	Y / N	⭐️ 5 (26)
Lys Minimalistisk Leilighet Like Utenfor Oslo	$39,707	$109	98%	1	1	7	$19	❌	❌	✅	Y / N	⭐️ 0 (0)
Koselig 2-romsleiligheten i Ski	$19,697	$74	70%	1	1	3	$37	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Hjemmekoselig leilighet nær Ski	$16,602	$84	54%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Guesthouse - sleeps 3.	$23,424	$90	69%	1	1	2	$46	❌	❌	✅	Y / N	⭐️ 4.8 (21)
Cozy Kolbotn Apartment	$9,092	$82	30%	1	1	4	$28	❌	❌	❌	Y / N	⭐️ 0 (0)
Ettroms-studioleilighet	$17,173	$68	69%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (7)
Stille og trivelig hybel. Gratis parkering.	$12,805	$62	54%	1	1	2	$21	❌	❌	❌	N / Y	⭐️ 4.8 (39)
Cozy 1950's Cabin near Oslo, 5min to Tusenfryd	$21,212	$92	63%	1	0	1	$0	❌	❌	✅	N / N	⭐️ 4.7 (50)
Idyllisk hus med utsikt og nærhet til innsjø	$15,973	$76	52%	1	1	5	$46	❌	❌	✅	Y / Y	⭐️ 4.5 (9)

Return Metrics

-169.54% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,375	-$14,750	-$22,125	-$29,501	-$36,876	-$73,753	-$221,259
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	-$7,375	-$14,750	-$22,125	-$29,501	-$36,876	-$73,753	-$221,259

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-169.54%

Payback Period Days

Return on Investment

-169.54%

12A Åsenveien Akershus, 1400

1 bed • 1 bath • 1 guests

Monthly Rent

$26,005

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $63/night at 58% occupancy.Projected nightly rate is $82/night at 60% occupancy.

Occupancy Rate

Top 26% 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.

$18,344

Avg annual revenue

60%

Avg occupancy rate

$82

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

$40k

-$7,375

Profit

Revenue

$26,005

Operating Expenses

$15,381

Operating Income

$10,625

Net Effective Rent

$18,000

Profit (Cash Flow)

-$7,375

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-169.54%

Payback Period Days