BNBCalc Short Term Rental Investment Analysis 15 Credenstraße, Herford, NRW, 32052

2 bed • 1 bath • 3 guests • €200,000

BNB

Calc

Annual Revenue

€22,838

Profit (Cash Flow)

€119

Cap Rate

5.4%

Annual Revenue

€22,838

AirDNA projects €64/night at 73% occupancy ($16,948). Airbtics projects €87/night at 72% occupancy ($22,837). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, €87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,524	€21,730	€34,944	€46,987
Occupancy	59%	73%	85%	93%
Nightly Rate	€65	€79	€108	€133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gemütliche, zentrale Wgh in HF	€14,386	€46	84%	2	1	1	€38	❌	❌	❌	N / Y	⭐️ 4.5 (43)
Wohnung 113 m² im offenen Baustil zu vermieten	€24,401	€80	81%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (44)
Wohnung in Herford	€25,255	€72	95%	2	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
★ NEW ★ Sweet Home, Parking, Netflix	€25,148	€69	96%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (115)
Wohnung direkt am Wald in Bad Salzuflen	€12,740	€73	46%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (128)
Auszeit im grünen Herzen von Bad Salzuflen	€11,275	€33	93%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (376)
Apartment with bathroom & kitchen - Bad Salzuflen	€9,201	€32	78%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (381)
Wohnen wie im Urlaub,	€30,663	€129	59%	2	0	1	€82	❌	❌	✅	Y / Y	⭐️ 5 (15)
Premium Fewo Kurpark-3 Zi.-barrierefrei-Terrasse	€23,071	€86	62%	2	1	2	€88	❌	❌	✅	Y / Y	⭐️ 5 (29)
Apartment am Steinbrink	€16,919	€52	85%	2	1.5	1	€53	❌	❌	❌	N / Y	⭐️ 5 (52)
Wohnen mitten in der Kunst	€15,334	€75	55%	2	1	6	€48	❌	❌	❌	Y / N	⭐️ 5 (18)
LIVING GREEN – Leben im Bauernhaus	€23,218	€106	58%	2	1	3	€73	❌	❌	❌	N / Y	⭐️ 5 (68)
Fairmieten: Exklusive Suite \| Terrasse \| Parkplatz	€36,484	€150	64%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (15)
Fairmieten: Moderne Suite I Balkon I Parkplatz	€33,258	€119	74%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (5)
Ferienwohnung auf dem Land und trotzdem stadtnah.	€27,766	€82	88%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (54)
Idylle auf dem Bauernhof	€25,019	€78	87%	2	1	1	€10	❌	❌	❌	Y / N	⭐️ 5 (35)
5Min von der City - Wifi-Parkpl.-Netflix	€22,529	€120	50%	2	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (26)
Schöne 3-Zimmer Wohnung Südstadt	€11,451	€56	54%	2	1	1	€12	❌	❌	❌	N / N	⭐️ 5 (79)
Luxurious penthouse \| roof terrace/massage chair	€43,451	€152	78%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (67)
Zentral im Herzen mit Parkplatz	€13,636	€70	48%	2	1	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (11)
Loft auf der Lohe	€18,709	€55	87%	2	1	2	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (101)
Art-Appartement	€26,906	€107	69%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Loft Appartement	€25,716	€98	72%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (20)
Das Grünhaus	€14,208	€55	69%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (166)
à la maison Bielefeld City nah	€18,081	€98	49%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (25)
WohnLiebe1 – Stilvoll I Klinik & Therme I Top Lage	€32,433	€140	59%	2	1	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (18)
Villa Greve - Deluxe Suite *****	€27,385	€124	59%	2	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (18)
Wald - Appartement	€38,286	€114	92%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
GuestHouse \| Fitters' apartment \| Bielefeld	€29,462	€99	81%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Schöner Wohnen in Bünde	€29,390	€133	59%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4 (6)
FeWo Wittekind 2. OG links	€24,156	€68	97%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Monteurs- & Ferienwohnung -24h Check in- 5. Pers	€22,681	€77	78%	2	1	3	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Wohnung 113 qm im offenen Baustil zu vermieten	€16,615	€51	86%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (110)
Großzügige Dachgeschoss Wohnung	€16,542	€79	50%	2	1	3	€73	❌	❌	✅	Y / Y	⭐️ 5 (16)
Ferienwohnung nähe Herzzentrum	€13,920	€53	72%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
3 Room City Apartment, Netflix, WLAN, Free Parking	€32,126	€98	84%	2	1	1	€97	❌	❌	✅	Y / Y	⭐️ 5 (20)
FeWo Wittekind 1. OG	€21,299	€58	100%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (5)
WohnLiebe \| Zentral \| Klinik \| GOP I Langzeit	€40,617	€151	70%	2	2	2	€82	❌	❌	✅	Y / Y	⭐️ 5 (7)
Domo. Zu Gast, wie zu Hause.	€18,222	€74	67%	2	1	7	€0	❌	❌	❌	Y / N	⭐️ 5 (6)
Modern - Wifi - Netflix - Ruhig	€23,763	€88	74%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)

Return Metrics

4.33% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€119	€238	€357	€476	€595	€1,190	€3,570
Revenue Appreciation	€2,055	€4,295	€6,737	€9,399	€12,301	€31,227	€280,167
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€208,174	€216,713	€225,640	€234,977	€244,750	€301,201	€769,191

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.33%

Cap Rate

5.39%

Return on Investment

21.89%

15 Credenstraße Herford, Nordrhein-Westfalen, 32052

2 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

€119

Annual Profit

5.4%

Cap Rate

4.3%

Cash on Cash

€22,838

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €64/night at 73% occupancy.Projected nightly rate is €87/night at 72% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€23,393

Avg annual revenue

72%

Avg occupancy rate

€87

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

€20k

€30k

€45k

€119

Profit

Revenue

€22,838

Operating Expenses

€12,052

Operating Income

€10,785

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€119

€50,197

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€4,197

Closing Costs

€6,000

Total

€50,197

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.33%

Cap Rate

5.39%

Return on Investment

21.89%