BNBCalc.com Investment Analysis Report of H. V. Nyholms Vej 2, 2000 Frederiksberg, Denmark

2 bed • 1.5 bath • 6 guests • $700,000

BNB

Calc

Return Metrics

-13.64% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.64%

Cap Rate

3.48%

Return on Investment

3.01%

Annual Revenue

$43,048

AirDNA projects $166/night at 71% occupancy ($43,047).

User selected values for this report: 71% occupancy rate, $166 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,556

Annual Expenses

$18,676

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,059

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$359

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

$0

property-location

2 H. V. Nyholms Vej Frederiksberg, 2000

2 bed • 1.5 bath • 6 guests

$43,048

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.64%

Cap Rate

3.48%