BNBCalc Short Term Rental Investment Analysis 17 Sandweg, Göttingen, NDS, 37083

2 bed • 1 bath • 6 guests • €100

BNB

Calc

Annual Revenue

€24,402

Profit (Cash Flow)

€12,246

Cap Rate

12251.7%

Annual Revenue

€24,402

AirDNA projects €104/night at 62% occupancy ($23,535). Airbtics projects €87/night at 69% occupancy ($21,939). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 69% occupancy rate, €97 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,467	€19,062	€29,541	€47,648
Occupancy	58%	72%	82%	90%
Nightly Rate	€58	€71	€97	€143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stilvolle Altbauwohnung im Herzen von Göttingen	€43,891	€240	50%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Apartment Helena in der Südstadt	€36,478	€151	66%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Apartment Heinrich -Südstadt	€29,131	€114	70%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Südstadt Fewo - "W7"	€25,944	€93	76%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (18)
❤️Designerwohnung inkl. Sauna- & Sportraum❤️	€31,823	€103	82%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (205)
dasalte.haus - Ferienwohnung "Die Oben"	€26,989	€126	58%	2	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (31)
Ruhig-zentral-Zugang und Eg. stufenfrei	€17,962	€58	85%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (82)
Schöne Wohnung mit Garten am Levinpark, Göttingen	€28,013	€97	78%	2	2.5	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (127)
Zentrumnahes Apartment im Göttinger Ostviertel	€20,833	€63	88%	2	1	2	€23	❌	❌	✅	N / Y	⭐️ 5 (203)
Möblierte Wohnung in Innenstadt Göttingen	€7,673	€52	40%	2	1	3	€0	❌	❌	❌	N / N	⭐️ 0 (0)
3-Zimmer im Herzen von Göttingen	€15,356	€96	43%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 3.5 (9)
65qm - Modernes Apartment	€20,210	€85	64%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.1 (18)
Zentrale Maisonette-Wohnung	€18,762	€58	86%	2	1	2	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
[6] Helle 3 Zimmer Altbauwohnung Innenstadt 2.OG	€22,590	€68	89%	2	1	5	€52	❌	❌	❌	Y / Y	⭐️ 5 (112)
95 qm Loft mit Kamin und 2 SZ in ländlicher Idylle	€22,208	€63	94%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (98)
Ferienhaus Burg Plesse	€17,772	€82	58%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Wohnung "Family & Friends" auf dem Hof-Obernjesa	€22,058	€97	61%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (135)
85qm - Zentrale Lage - Parkplatz	€33,744	€95	97%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 3.4 (4)
Ferienhaus in der Nähe von Göttingen	€21,311	€61	95%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (139)
Charmante 3 Zimmer-Wohnung in der Innenstadt	€31,146	€130	65%	2	1	6	€43	❌	❌	❌	Y / Y	⭐️ 5 (66)
Göttinger Betten	€11,170	€38	75%	2	1	5	€38	❌	❌	❌	Y / Y	⭐️ 5 (12)
Ruhige und erholsame Wohnung mit Balkon	€11,706	€38	80%	2	1	3	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Moderne, gemütliche Wohnung mit tollem Ausblick	€16,798	€50	90%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (164)
Ulmenlodge	€12,387	€69	48%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (60)
[2] Helle 3-Zimmer Altbauwohnung Innenstadt EG	€20,805	€73	76%	2	1	4	€52	❌	❌	❌	Y / Y	⭐️ 5 (105)
Urlaub zwischen Hügeln & Hühnern	€15,936	€52	78%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (19)
++Bright apartment with a huge terrace++	€12,113	€54	59%	2	2	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (168)
Großzügige Ferienwohnung Zentrum	€20,681	€95	58%	2	1	2	€20	❌	❌	❌	N / Y	⭐️ 3.8 (15)
Schicke FeWo auf dem Pferdehof	€20,939	€74	75%	2	2	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (93)
Ferienwohnung HYGGELIG - Göttingen Harz Duderstadt	€20,605	€74	75%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (93)
Ferienwohnung Geismar	€15,533	€47	89%	2	1	5	€58	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Hell Wohnung Zentrum Gottingen	€20,384	€59	95%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (15)
Next to the city	€14,406	€52	76%	2	1	5	€24	❌	❌	❌	Y / Y	⭐️ 5 (19)
Ferienwohnung Ozga mit Garten und Kamin EG	€31,759	€143	60%	2	1.5	1	€48	❌	❌	❌	Y / N	⭐️ 0 (0)
Ruhiges Penthouse mit Weitblick	€47,599	€223	57%	2	2	4	€91	❌	❌	❌	Y / Y	⭐️ 0 (0)
Mavi Home	€7,023	€48	40%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Södderich Apartment 3	€13,870	€70	54%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.3 (6)
Neue Wohnung im alten Pfarrhaus	€16,628	€67	67%	2	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (55)
ÖzSel Home	€14,133	€61	63%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)

Return Metrics

292.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€12,246	€24,492	€36,739	€48,985	€61,231	€122,463	€367,391
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79	€79	€79	€79	€79	€79	€79
Down Payment	€20	€20	€20	€20	€20	€20	€20
Property Appreciation	€3	€6	€9	€12	€15	€34	€142
Total Return	€12,349	€24,598	€36,848	€49,098	€61,347	€122,598	€367,633

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

292.46%

Cap Rate

12,251.7%

Return on Investment

292.56%

17 Sandweg Göttingen, Niedersachsen, 37083

2 bed • 1 bath • 6 guests

Purchase Price

110409

Airbnb Investor Score

€12,246

Annual Profit

12251.7%

Cap Rate

292.5%

Cash on Cash

€24,402

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €104/night at 62% occupancy.Projected nightly rate is €87/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€21,409

Avg annual revenue

69%

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

€5k

€20k

€35k

€50k

€12,246

Profit

Revenue

€24,402

Operating Expenses

€12,150

Operating Income

€12,252

Mortgage & Taxes

€5

Profit (Cash Flow)

€12,246

€4,187

Cash Investment

Down Payment

€20

Renos & Furnishing

€4,164

Closing Costs

€3

Total

€4,187

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

292.46%

Cap Rate

12,251.7%

Return on Investment

292.56%