BNBCalc Short Term Rental Investment Analysis 18 Berkenbrücker Weg, Steinhöfel, BB, 15518

1 bed • 1 bath • 2 guests • €285,000

BNB

Calc

Annual Revenue

€19,480

Profit (Cash Flow)

-€7,719

Cap Rate

2.6%

Annual Revenue

€19,480

AirDNA projects €78/night at 61% occupancy ($17,311). Airbtics projects €86/night at 62% occupancy ($19,480). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, €86 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,636	€20,982	€24,676	€35,365
Occupancy	52%	66%	70%	79%
Nightly Rate	€64	€84	€93	€118

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urlauberstation Berkenbrück 2. Wohnung	€11,680	€51	62%	1	1	3	€5	❌	❌	✅	N / N	⭐️ 5 (34)
Ferienwohnung in Fürstenwalde	€24,278	€76	85%	1	1.5	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (50)
Ferienhaus "Moni"	€18,600	€76	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (69)
Stylish Apartment in Steinbach Palais top location	€36,220	€184	52%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (4)
Silence Lodge	€17,836	€100	47%	1	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (62)
App 3 Lavendel Ferienhof am Trift, Urlaub am See	€24,174	€157	40%	1	1	1	€105	❌	❌	✅	Y / Y	⭐️ 5 (7)
Ferienwohnung (3) im Landarbeiterhaus	€19,401	€96	52%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (10)
Wohnung (1) im Landarbeiterhaus	€20,640	€76	72%	1	1	2	€25	❌	❌	✅	N / Y	⭐️ 5 (21)
Apartment Premium im Gustav Seitz Gästehaus	€24,188	€93	70%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (11)
Studio "On Top"	€19,693	€70	74%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (38)
Apartment Premium plus im Gustav Seitz Gästehaus	€24,133	€98	66%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (22)
Apartment Premium Family im Gustav Seitz Gästehaus	€21,615	€88	66%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (49)
Märchenwagen	€12,932	€37	91%	1	1	1	€15	❌	❌	✅	Y / N	⭐️ 4.9 (80)
Ferienhaus - EG	€12,484	€46	70%	1	1.5	1	€35	❌	❌	❌	N / Y	⭐️ 5 (10)
Ferienhaus - OG	€12,583	€46	71%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 5 (11)
FEWO am Wasser	€13,367	€42	82%	1	0	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (15)
Ferienhaus Wendisch Rietz	€27,880	€93	79%	1	1	2	€40	❌	❌	✅	Y / N	⭐️ 5 (24)
Kleine gemütliche Wohnung	€6,907	€79	24%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (4)
Nähe Tesla Große Wohnung am Wald in Bad Saarow	€22,120	€81	72%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (18)
Wohnung (2) im Landarbeiterhaus	€18,321	€142	35%	1	1	3	€44	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bungalow am Wassergrundstück	€13,049	€43	79%	1	1	1	€38	❌	❌	✅	N / Y	⭐️ 5 (46)
K8 FeWo am Kurpark neben der Saarow-Therme	€17,718	€93	50%	1	1	2	€60	✅	✅	❌	Y / Y	⭐️ 5 (14)
Bad Saarow, Am Kurpark direkt gegenüber der Therme	€12,385	€84	39%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (50)
Willkommen bei 'Carl & Marie' in Seenähe (EG)	€22,386	€86	66%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (152)
Oase der Ruhe - Schöne Eigentumswohnung mit Garten	€22,390	€107	55%	1	1	2	€60	❌	❌	✅	Y / Y	⭐️ 0 (1)
Holzhütte im idyllischen Naturpark	€20,641	€88	62%	1	1	2	€49	❌	❌	❌	N / Y	⭐️ 5 (104)
Dixiland	€16,653	€65	68%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (11)
Ferienwohnung am Storkower See	€55,129	€218	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Zirkuswagen: Glamping \| Küche \| Parken \| Hofladen	€10,405	€67	42%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (16)
Landhaus-Maisonette zum Hof	€28,807	€117	67%	1	1.5	3	€50	❌	❌	❌	N / Y	⭐️ 5 (7)
Moderne Souterrainwohnung mit großer Terrasse	€16,951	€60	74%	1	1	1	€44	❌	❌	❌	Y / N	⭐️ 4.7 (30)
Die Gute Stube im Schlaubetal	€21,795	€89	65%	1	1	1	€35	✅	❌	❌	Y / Y	⭐️ 5 (29)
Ferienhaus mit großem Garten nahe See'n & Berlin	€20,628	€101	50%	1	1	4	€60	❌	❌	✅	Y / Y	⭐️ 5 (19)
Bahnwärterhaus Rehfelde (DachGeschoss)	€22,837	€93	66%	1	1	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (16)
Herzlich willkommen auf dem Birkenhof	€15,573	€85	50%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Ferienwohnung - HappyPlace im Grünen	€23,933	€91	70%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Bezauberndes Gästehaus am Rande Berlins	€12,574	€59	55%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (44)
Apartment Esche	€17,627	€67	70%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (70)
Peaceful Garden Hideaway	€12,878	€61	54%	1	1	2	€30	❌	❌	✅	Y / N	⭐️ 5 (71)
Gemütliche Dachwohnung in ruhiger Lage	€15,546	€63	64%	1	1	2	€30	❌	❌	❌	Y / N	⭐️ 5 (208)

Return Metrics

-10.73% 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)	-€7,718	-€15,437	-€23,156	-€30,875	-€38,593	-€77,187	-€231,562
Revenue Appreciation	€365	€730	€1,095	€1,460	€1,826	€3,652	€10,957
Home Equity	€4,015	€8,193	€12,542	€17,069	€21,779	€48,372	€227,999
Down Payment	€57,000	€57,000	€57,000	€57,000	€57,000	€57,000	€57,000
Property Appreciation	€8,550	€17,356	€26,427	€35,770	€45,393	€98,016	€406,769
Total Return	€62,211	€67,843	€73,909	€80,425	€87,405	€129,853	€471,164

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.73%

Cap Rate

2.62%

Return on Investment

7.6%

18 Berkenbrücker Weg Steinhöfel, Brandenburg, 15518

1 bed • 1 bath • 2 guests

Purchase Price

-39

Airbnb Investor Score

-€7,718

Annual Profit

2.6%

Cap Rate

-10.7%

Cash on Cash

€19,480

Annual Revenue

BNBCalc predicts this property will get $86 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€19,723

Avg annual revenue

62%

Avg occupancy rate

€86

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

€40k

€55k

-€7,719

Profit

Revenue

€19,480

Operating Expenses

€12,000

Operating Income

€7,481

Mortgage & Taxes

€15,200

Profit (Cash Flow)

-€7,719

€59,949

Cash Investment

Down Payment

€57,000

Renos & Furnishing

€2,949

Total

€59,949

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.73%

Cap Rate

2.62%

Return on Investment

7.6%