BNBCalc Short Term Rental Investment Analysis 110 Strandstraße, Timmendorfer Strand, SH, 23669

3 bed • 2 bath • 6 guests • $750,000

BNB

Calc

Annual Revenue

$39,490

Profit (Cash Flow)

-$15,509

Cap Rate

3.3%

Annual Revenue

$39,490

AirDNA projects $218/night at 59% occupancy ($46,977). Airbtics projects $212/night at 51% occupancy ($39,490). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,511	$37,394	$61,271	$102,437
Occupancy	36%	53%	66%	79%
Nightly Rate	$152	$187	$236	$332

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exklusive Strandvilla an der Ostsee in 1. Reihe.	$117,181	$755	42%	3	1.5	7	$280	❌	❌	❌	Y / Y	⭐️ 5 (11)
Julie´s Home (Penthouse)	$55,453	$285	53%	3	2	5	$167	❌	❌	❌	Y / Y	⭐️ 0 (2)
Strandhaus Brunhild - Ferienwohnung 107	$52,872	$246	58%	3	1	4	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Strand-Quartier Apartment Kompass im 1.OG	$43,199	$162	70%	3	1	1	$113	❌	❌	✅	Y / Y	⭐️ 5 (21)
(MEI27a) Ferienwohnung "Ostseetraum"	$31,718	$168	40%	3	2	1	$173	❌	❌	❌	Y / Y	⭐️ 0 (2)
(BIR16) Ferienhaus Villa Bullerbü	$35,310	$203	37%	3	1.5	1	$186	❌	❌	✅	Y / Y	⭐️ 0 (0)
Fischerhus	$29,640	$200	30%	3	2	1	$243	❌	❌	✅	Y / Y	⭐️ 3 (5)
„Strandbude82“ FeWo im OG in Niendorf/Ostsee	$17,659	$87	54%	3	1	3	$116	❌	❌	✅	Y / Y	⭐️ 4.2 (11)
LUXUS FERIENHAUS KUSCHEL 1a LAGE 1 MIN. ZUM STRAND	$24,779	$161	41%	3	2	2	$129	❌	❌	✅	Y / N	⭐️ 4.5 (51)
Penthaus Luna am Strand mit Meerblick & Balkon	$74,212	$206	96%	3	2.5	3	$139	❌	❌	✅	Y / Y	⭐️ 5 (65)
Alte Glaserei Travemünde	$82,088	$306	72%	3	2	5	$205	❌	❌	❌	Y / Y	⭐️ 5 (9)
Port Of Travemünde Wohnung LUV	$59,848	$358	45%	3	2	2	$217	❌	❌	✅	Y / Y	⭐️ 5 (6)
Top Lage! Charmantes Landhaus 5 Geh-Min v. Strand	$30,722	$217	38%	3	1.5	4	$151	❌	❌	❌	Y / Y	⭐️ 5 (45)
Ankommen, wohlfühlen & entspannen	$15,739	$112	33%	3	2.5	3	$92	❌	❌	✅	Y / Y	⭐️ 5 (9)
Apartments Meerzeit A, modern und strandnah	$31,968	$210	40%	3	1	2	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
FeWo Schnupp 96m², 2,1m Bett& Strandkorb am Strand	$41,879	$162	70%	3	2	2	$172	❌	❌	❌	Y / Y	⭐️ 5 (26)
Appartement salt mit Südterrasse	$61,523	$334	50%	3	2	3	$162	❌	❌	❌	Y / Y	⭐️ 5 (16)
FeWo Machedanz Timmemdorfer Strand EG	$29,383	$87	89%	3	1	3	$118	❌	❌	✅	Y / Y	⭐️ 5 (23)
FeWo Machedanz Timmendorfer Strand OG / Balkon	$30,951	$86	92%	3	1	3	$118	❌	❌	✅	Y / Y	⭐️ 5 (38)
Großzügige Ferienwohnung	$19,474	$143	36%	3	2	3	$75	❌	❌	❌	N / Y	⭐️ 5 (39)
"James Dean" FEWO Raphael	$59,791	$264	56%	3	1	2	$163	❌	❌	✅	Y / N	⭐️ 0 (2)
Frische Brise 6 - Dorf 2	$38,847	$183	58%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Haus Badezeit, Wohnung mit 3 Schlafzimmern+Garten	$41,765	$186	59%	3	1	1	$118	❌	❌	✅	Y / Y	⭐️ 5 (24)
Ferienhaus Lillesand Familienfreundlich Strandnah	$24,929	$113	60%	3	1	5	$75	❌	❌	❌	Y / N	⭐️ 5 (47)
Abendrot 12 - Dorf 3	$38,778	$163	65%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ferienbungalow SOL- Oase der Ruhe	$30,870	$189	44%	3	1	5	$182	❌	❌	❌	Y / Y	⭐️ 5 (85)
Ferienhaus an der Ostsee	$16,792	$148	31%	3	1.5	4	$0	❌	❌	✅	Y / N	⭐️ 4 (4)
Frische Brise 18 - Dorf 3	$46,782	$154	83%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Admiral-Sommerhaus mit eigenem Garten, strandnah	$72,951	$277	71%	3	1.5	7	$237	❌	❌	✅	Y / Y	⭐️ 5 (60)
Dünenvilla	$39,001	$144	74%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Dünenvilla Penthouse	$42,197	$189	61%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 3.8 (5)
Duenenvilla dtr098 eg	$27,874	$136	56%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 3.5 (3)
Dünenvilla	$31,564	$154	56%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Morgensonne 4 - Dorf 2	$41,347	$143	79%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (7)

Return Metrics

-8.67% 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)	-$15,508	-$31,017	-$46,525	-$62,034	-$77,543	-$155,086	-$465,259
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$599,999	$599,999	$599,999	$599,999	$599,999	$599,999	$599,999
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$756,991	$764,657	$773,019	$782,097	$791,912	$852,850	$1,355,187

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.67%

Cap Rate

3.26%

Return on Investment

9.81%

110 Strandstraße Timmendorfer Strand, Schleswig-Holstein, 23669

3 bed • 2 bath • 6 guests

Purchase Price

-28

Airbnb Investor Score

-$15,508

Annual Profit

3.3%

Cap Rate

-8.7%

Cash on Cash

$39,490

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 59% occupancy.Projected nightly rate is $212/night at 51% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$39,571

Avg annual revenue

51%

Avg occupancy rate

$212

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

$15k

$50k

$80k

$120k

-$15,509

Profit

Revenue

$39,490

Operating Expenses

$15,000

Operating Income

$24,490

Mortgage & Taxes

$39,999

Profit (Cash Flow)

-$15,509

$178,876

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$6,376

Closing Costs

$22,500

Total

$178,876

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.67%

Cap Rate

3.26%

Return on Investment

9.81%