24a Schleidörfer Str. Brodersby-Goltoft, Schleswig-Holstein, 24864
2 bed • 2 bath • 6 guests
Airbnb Investor Score
-€26,947
Annual Profit
1.5%
Cap Rate
-16.4%
Cash on Cash
€22,404
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €124/night at 56% occupancy ($25,450.39). Airbtics projects €112/night at 55% occupancy ($22,403).
Top 51% of comparables
Top 38% 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.
€22,525
Avg annual revenue
55%
Avg occupancy rate
€111
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€10k
€25k
€35k
€45k
Sign up to see the data on 40 all comparables
-€26,948
Profit
Revenue
€22,404
Operating Expenses
€12,286
Operating Income
€10,118
Mortgage & Taxes
€37,066
Profit (Cash Flow)
-€26,948
€164,344
Cash Investment
Down Payment
€139,000
Renos & Furnishing
€4,494
Closing Costs
€20,850
Total
€164,344
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.39%
Cap Rate
1.45%