24a Schleidörfer Str. Brodersby-Goltoft, Schleswig-Holstein, 24864
2 bed • 2 bath • 4 guests
€21,719
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €116/night at 59% occupancy.Projected nightly rate is €106/night at 56% occupancy.
Top 51% of comparables
Top 36% 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.
€21,832
Avg annual revenue
56%
Avg occupancy rate
€106
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€10k
€20k
€35k
€45k
Sign up to see the data on 40 all comparables
-€8,358
Profit
Revenue
€21,719
Operating Expenses
€10,877
Operating Income
€10,842
Net Effective Rent
€19,200
Profit (Cash Flow)
-€8,358
€4,478
Cash Investment
Renos & Furnishing
€4,388
Setup Costs
€90
Total
€4,478
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-186.64%
Payback Period Days
0