19 Kirchberg Bad Lauterberg im Harz, Niedersachsen, 37431
4 bed • 2 bath • 10 guests
Airbnb Investor Score
€47,015
Annual Profit
4701544.7%
Cap Rate
623.9%
Cash on Cash
€64,281
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €137/night at 46% occupancy ($22,985.43). Airbtics projects €232/night at 55% occupancy ($46,508).
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
€46,005
Avg annual revenue
55%
Avg occupancy rate
€232
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€20k
€45k
€70k
€100k
Sign up to see the data on 40 all comparables
€47,015
Profit
Revenue
€64,281
Operating Expenses
€17,265
Operating Income
€47,015
Mortgage & Taxes
€0
Profit (Cash Flow)
€47,015
€7,535
Cash Investment
Down Payment
€0
Renos & Furnishing
€7,535
Closing Costs
€0
Total
€7,535
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
623.94%
Cap Rate
4,701,544.74%