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 Rental Arbitrage Analysis 21 Godshorner Str., Langenhagen, NDS, 30851

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€33,993

Profit (Cash Flow)

€14,014

Cash on Cash Return

444.7%

Annual Revenue

€33,993

AirDNA projects €59/night at 75% occupancy ($16,277). Airbtics projects €101/night at 62% occupancy ($22,788). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 83% occupancy rate, €112 rate per night.

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

Percentiles25%50%75%90%
Revenue€9,625€20,900€35,011€56,996
Occupancy42%65%83%89%
Nightly Rate€61€86€112€170

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
Modernes Business Apartment

No image available

€21,638
€88
64%
114€61❌❌❌Y / Y⭐️ 4.8 (17)
Nice studio apartmen near Hannover

No image available

€16,537
€47
95%
112€15❌❌❌N / Y⭐️ 5 (187)
Helles Loft mit schattiger Terrasse im Garten

No image available

€25,050
€83
82%
114€21❌❌❌Y / Y⭐️ 5 (20)
Mini-Appartement in Langenhagen

No image available

€14,061
€44
86%
112€10❌❌❌N / N⭐️ 4.8 (10)
Apartment Hannover-Airport! contactless check-in

No image available

€30,559
€127
66%
117€0❌❌❌Y / Y⭐️ 5 (1)
Elegante Wohnoase am Kanal

No image available

€26,330
€76
86%
112€62❌❌✅Y / Y⭐️ 5 (74)
Gemütliche 2 Zi. Wohnung 50m² mit Garten, central

No image available

€33,675
€108
84%
111€21❌❌❌Y / Y⭐️ 4.9 (129)
Helle Souterrain Wohnung

No image available

€17,061
€61
76%
111€0❌❌❌N / Y⭐️ 4.8 (146)
2Zi. Whg. im Stadtteil von Hannover

No image available

€18,731
€58
89%
111€0❌❌✅Y / Y⭐️ 4.9 (127)
Messezimmer Langenhagen/Kaltenweide bei Hannover

No image available

€14,129
€51
76%
111€0❌❌❌Y / Y⭐️ 4.9 (333)
Cool&Cozy ProFair Apartment with Bath&Kitchen WIFI

No image available

€24,355
€167
37%
112€41❌❌❌Y / Y⭐️ 5 (3)
Gemütliche Wohnung, Comfortable bedsit & Wi-Fi !!!

No image available

€12,301
€48
68%
112€12❌❌❌N / Y⭐️ 4.8 (206)
Stylische Wohnung | Balkon | Wasserblick | Netflix

No image available

€27,515
€102
74%
111€0❌❌❌Y / Y⭐️ 4.8 (71)
Ankerloft by Käthe - Hausboot zentral in Hannover

No image available

€48,618
€295
45%
112€0❌❌❌N / Y⭐️ 5 (11)
Ländlich aber doch Stadt nahe

No image available

€20,450
€105
53%
112€0❌❌❌Y / Y⭐️ 5 (4)
Souterrainwohnung M&M

No image available

€13,558
€44
80%
112€43❌❌❌N / Y⭐️ 5 (2)
Gemütliche 2-Zimmer-Wohnung

No image available

€25,395
€121
57%
111€5❌❌✅Y / Y⭐️ 5 (1)
Schöne 2 Zimmer Ferienwohnung in ruhiger Lage

No image available

€31,705
€108
79%
111€21❌❌❌Y / Y⭐️ 4.9 (56)
Kleine Messewohnung

No image available

€23,874
€79
83%
114€0❌❌❌Y / Y⭐️ 5 (7)
Vahrenwald+Saniert+Retro-Konsole+Bahn+Supermarkt

No image available

€18,336
€82
60%
113€15❌❌❌Y / Y⭐️ 5 (25)
Cozy,clean,nice City-apartment with cleaningLady;)

No image available

€14,830
€41
97%
112€36❌❌❌Y / Y⭐️ 4.8 (94)
Helle 2 Zw. Nähe Stadt

No image available

€8,951
€56
44%
111€0❌❌❌Y / N⭐️ 0 (0)
2 Zi- Whg. im schönen H- Bothfeld max. 4 Pers.

No image available

€18,523
€84
59%
111€26❌❌❌N / Y⭐️ 4.9 (90)
Renovierte 1-Zimmer-Wohn in Hannover Groß-Buchholz

No image available

€20,874
€61
91%
111€15❌❌❌N / Y⭐️ 4.9 (12)
Nette 2 Zi. Wohnung+ WIFI & Netflix

No image available

€37,471
€199
50%
113€41❌❌❌Y / Y⭐️ 4.8 (49)
Schönes Wohnen in Groß-Buchholz | Zentral+Modern

No image available

€25,035
€112
61%
112€0❌❌✅Y / Y⭐️ 4.8 (11)
Hübsches Appartement

No image available

€12,675
€38
89%
112€15❌❌❌N / Y⭐️ 4.8 (47)
neues trendy Dachgeschossloft Uni/Zentrum/Messe

No image available

€32,661
€103
84%
121€41❌❌❌Y / Y⭐️ 5 (24)
Citynahes, großes Zimmer/Küche/Bad in grüner Lage

No image available

€30,890
€85
98%
112€31❌❌✅Y / Y⭐️ 5 (18)
Geräumige 2 Zimmer Wohnung

No image available

€19,794
€95
57%
111€0❌❌❌Y / N⭐️ 4.7 (5)
Wunderschöne, moderne Wohnung

No image available

€14,119
€110
35%
111€0❌❌❌N / Y⭐️ 4.8 (10)
Suite Home Hannover

No image available

€17,793
€61
75%
112€52❌❌❌Y / Y⭐️ 5 (69)
Amor`s Casa

No image available

€10,102
€79
31%
111€28❌❌❌Y / N⭐️ 3.9 (13)
1 Zimmer Appartement im separaten Haus

No image available

€9,653
€82
32%
111€0❌❌✅Y / Y⭐️ 4.9 (16)

Return Metrics

444.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€14,014€28,028€42,043€56,057€70,072€140,144€420,433
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€0
Total Return€14,014€28,028€42,043€56,057€70,072€140,144€420,433

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

444.73%

Payback Period Days

82

Return on Investment

444.73%

property-location

21 Godshorner Str. Langenhagen, Niedersachsen, 30851

1 bed • 1 bath • 2 guests

€33,993

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €59/night at 75% occupancy.Projected nightly rate is €101/night at 62% occupancy.

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.

€20,510

Avg annual revenue

62%

Avg occupancy rate

€101

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

Sign up to see the data on 40 all comparables

€14,014

Profit

Revenue

€33,993

Operating Expenses

€12,779

Operating Income

€21,214

Net Effective Rent

€7,200

Profit (Cash Flow)

€14,014

€3,151

Cash Investment

Renos & Furnishing

€3,055

Setup Costs

€96

Total

€3,151

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

444.73%

Payback Period Days

82