BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 19 Kirchberg, Bad Lauterberg im Harz, NDS, 37431

4 bed • 2 bath • 10 guests • €1

BNB

Calc

Annual Revenue

€64,281

Profit (Cash Flow)

€47,015

Cap Rate

4701544.7%

Annual Revenue

€64,281

AirDNA projects €137/night at 46% occupancy ($22,985). Airbtics projects €232/night at 55% occupancy ($46,508). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €279 rate per night.

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

Percentiles25%50%75%90%
Revenue€25,947€46,708€65,782€103,548
Occupancy41%55%63%80%
Nightly Rate€171€230€279€337

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Hausberg-Lodge Bad Lauterberg

No image available

€32,238
€159
55%
423€123❌❌❌Y / Y⭐️ 5 (28)
Haus auf dem Bühberg bis 10 Pers.278,-€pro Nacht

No image available

€40,742
€306
36%
423€123❌❌✅N / Y⭐️ 5 (28)
Ferienhaus Hexenhütte

No image available

€35,180
€188
51%
421€0❌❌✅Y / Y⭐️ 5 (2)
Ruime woning voor max. 9 personen

No image available

€23,935
€163
40%
422€62❌❌❌Y / N⭐️ 4.5 (58)
8-Pers App. at Ski-Lift, Bike park and Toboggan

No image available

€66,398
€428
42%
42.52€165❌❌❌Y / N⭐️ 5 (17)
Wohnen mit Flair in der Villa des Artistes

No image available

€53,058
€258
56%
432€113❌❌✅Y / Y⭐️ 5 (52)
Naturidyll am Waldrand - familienfreundlich+ruhig

No image available

€42,171
€186
58%
423€98✅❌✅Y / Y⭐️ 5 (66)
Ferienhaus Sankt Andreasberg

No image available

€21,780
€99
60%
42.53€129❌❌✅Y / Y⭐️ 4.5 (76)
Bio-Ferienhaus Villa Windrose mit tollem Fernblick

No image available

€46,106
€216
55%
423€98❌❌❌Y / Y⭐️ 5 (42)
BERGLAGE - Das UrlaubZuhause - Appartment Brocken

No image available

€52,018
€168
84%
412€83❌❌❌Y / Y⭐️ 5 (21)
Gipfel Lodge

No image available

€62,442
€298
57%
432€123❌✅❌Y / Y⭐️ 5 (25)
Panorama Lodge

No image available

€63,223
€313
55%
442€123❌❌✅Y / Y⭐️ 5 (27)
Platell Ferienhäuser Lerbach

No image available

€33,317
€172
52%
41.52€77❌❌✅Y / Y⭐️ 5 (86)
Alm-Chalet Exclusive 2 (173783)

No image available

€44,725
€231
53%
421€0❌❌✅Y / Y⭐️ 5 (11)
Alm-Chalet Exclusive 3 (173785)

No image available

€42,368
€232
50%
421€0❌❌✅Y / Y⭐️ 0 (0)
Alm-Chalet Exclusive 6 (173789)

No image available

€43,335
€228
52%
421€0❌❌✅Y / Y⭐️ 0 (1)
Alm-Chalet Exclusive 5 (173787)

No image available

€46,412
€231
55%
421€0❌❌✅Y / Y⭐️ 5 (4)
Alm-Chalet Exclusive (172155)

No image available

€49,582
€230
59%
421€0❌❌✅Y / Y⭐️ 0 (1)
Harzchalet an der Brockenbahn 2B

No image available

€46,689
€372
30%
421€139❌❌✅Y / N⭐️ 4.5 (5)
Ferienwohnung Josephine

No image available

€48,300
€347
38%
423€0❌❌✅Y / Y⭐️ 4.5 (18)
Harz Sweet Harz

No image available

€46,522
€152
83%
422€103❌❌✅Y / Y⭐️ 5 (144)
Ferienhaus "Waldschwimmbad"

No image available

€34,227
€241
38%
422€172❌❌✅Y / Y⭐️ 4.5 (30)
ArtApartment N1 - Zorge, Harz

No image available

€31,626
€136
63%
422€69❌❌✅N / Y⭐️ 0 (0)
Chalet627

No image available

€71,710
€336
58%
42.52€195❌❌❌Y / Y⭐️ 5 (28)
Berg Lodge

No image available

€47,212
€267
48%
442€98❌✅❌Y / Y⭐️ 5 (20)
LUXUS Haus mit 4 Schlafzimmern im Sued-Harz

No image available

€32,241
€139
62%
424€77❌❌❌Y / Y⭐️ 4.7 (18)
Wohnung am Waldrand

No image available

€34,921
€123
74%
41.52€62❌❌❌Y / Y⭐️ 5 (33)
Ferienhaus Sabine (4-Sterne)

No image available

€54,242
€142
100%
424€103❌❌❌Y / Y⭐️ 5 (24)
Ferienhaus Berg-Scheune mit Sauna & 4 Schlafzimmer

No image available

€78,952
€322
66%
412€140❌❌✅Y / Y⭐️ 0 (1)
süderGalm, stilvolles Ferienhaus in schönster Lage

No image available

€57,917
€197
80%
42.53€193❌❌✅Y / Y⭐️ 5 (14)
„Anno 1604” das alte Pfarramtshaus

No image available

€51,914
€211
67%
42.53€62❌❌❌Y / Y⭐️ 5 (143)
norderGalm - stilvolle Entschleunigung im Oberharz

No image available

€51,805
€192
73%
42.53€193❌❌✅Y / Y⭐️ 5 (17)
neu: Ferienhaus m. 2 Einheiten, 190m2, Kamin+Sauna

No image available

€96,780
€289
91%
433€165❌❌✅Y / Y⭐️ 5 (42)
Ferienhaus Markgraf

No image available

€33,822
€257
30%
421€139❌❌❌Y / Y⭐️ 0 (0)
Ursprüngliches Harzhaus für Aktive in Clausthal

No image available

€29,774
€195
41%
42.52€98❌❌✅Y / Y⭐️ 4.5 (48)
Hexenhaus im Jagdhof Carlshaus

No image available

€43,150
€276
41%
423€237❌❌✅N / Y⭐️ 4.5 (7)
Ferienwohnung "Flotter Hase"

No image available

€43,623
€255
46%
422€123❌❌❌Y / Y⭐️ 5 (133)
Ferienhaus Heider I

No image available

€31,776
€117
74%
435€82❌❌✅Y / Y⭐️ 5 (5)

Return Metrics

623.94% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€47,015€94,030€141,046€188,061€235,076€470,153€1,410,461
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€0€0€0€0€0€0€1
Total Return€47,016€94,031€141,047€188,062€235,078€470,155€1,410,464

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

623.94%

Cap Rate

4,701,544.74%

Return on Investment

623.94%

property-location

19 Kirchberg Bad Lauterberg im Harz, Niedersachsen, 37431

4 bed • 2 bath • 10 guests

42080476

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€47,015

€1

€7,535

€0

€0

Total Gain

€47,015

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service