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 24a Schleidörfer Str., Brodersby-Goltoft, SH, 24864

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€21,719

Profit (Cash Flow)

-€8,358

Cash on Cash Return

-186.6%

Annual Revenue

€21,719

AirDNA projects €116/night at 59% occupancy ($25,016). Airbtics projects €106/night at 56% occupancy ($21,719). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, €106 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,045€20,784€30,529€43,748
Occupancy47%57%68%76%
Nightly Rate€79€96€116€148

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
Ferienwohnung " In der alten Mühle"

No image available

€18,323
€69
72%
213€29❌❌❌Y / Y⭐️ 5 (63)
Ferienhaus Hygge

No image available

€18,650
€74
59%
213€82❌❌❌Y / Y⭐️ 5 (38)
Ferienhaus an der Schlei * Strand, Garten, Sauna

No image available

€20,405
€100
55%
213€67❌❌❌Y / Y⭐️ 5 (87)
Klein Westerland OG (in Strandnähe, 4 Personen)

No image available

€24,855
€94
67%
213€58❌❌✅Y / Y⭐️ 5 (9)
Großzügige Ferienwohnung nahe Schlei

No image available

€27,468
€116
59%
212€92❌❌❌N / Y⭐️ 5 (53)
Urlaub unter Reet.

No image available

€17,441
€78
48%
215€97❌❌❌Y / Y⭐️ 5 (20)
Kleines Schleihaus Lorenz

No image available

€18,992
€119
40%
213€77❌❌❌Y / Y⭐️ 5 (15)
Norby Garden - Westwärts

No image available

€18,792
€100
50%
213€77❌❌❌Y / Y⭐️ 5 (4)
Min Huus - Ferienhaus an der Schlei

No image available

€25,600
€107
61%
222€53❌❌❌Y / Y⭐️ 5 (8)
Ferienwohnung Ostsee Fjord Schlei Fleckeby

No image available

€16,020
€68
64%
214€0❌❌❌Y / Y⭐️ 5 (20)
Bootshaus mit Schleiblick und Kamin

No image available

€19,966
€69
77%
213€87❌❌✅Y / Y⭐️ 5 (33)
Landbäckerei Borby 4 von 1870

No image available

€26,042
€90
76%
214€126❌❌❌Y / Y⭐️ 5 (39)
Schön hell, auf Baumkronenhöhe in Eckernförde

No image available

€13,377
€75
47%
211€58❌❌❌Y / Y⭐️ 4.5 (59)
Ferienwohnung am Jungfernstieg

No image available

€25,652
€91
75%
212€77❌❌❌Y / Y⭐️ 5 (121)
Ferienwohnung Strandgut: Strandnähe & Zentral

No image available

€28,350
€103
69%
212€97❌❌❌Y / Y⭐️ 5 (57)
Ostseefjord Schlei

No image available

€11,994
€56
50%
213€58❌❌❌N / Y⭐️ 4 (1)
Scandi-Haus mit Schleiblick, Natur & Hygge-Feeling

No image available

€21,377
€119
48%
213€211❌❌✅Y / Y⭐️ 5 (21)
Ferienhaus Obstgarten

No image available

€12,276
€67
40%
213€67❌❌✅Y / Y⭐️ 4.5 (44)
Kleine Ferienwohnung an der Schlei

No image available

€17,647
€51
94%
213€0❌❌✅Y / Y⭐️ 5 (168)
meine Ecke 1

No image available

€41,268
€157
70%
213€171❌❌❌Y / Y⭐️ 5 (11)
Ferienwohnung an der Schlei nahe Nord- und Ostsee

No image available

€20,500
€80
63%
213€58❌❌❌Y / Y⭐️ 5 (7)
Kapitänshaus mit Schleiblick und Kamin

No image available

€20,684
€92
59%
213€87❌❌✅Y / Y⭐️ 5 (21)
Ostseensucht

No image available

€30,822
€148
50%
225€116❌❌✅Y / Y⭐️ 5 (8)
AUSzeit im Fischerhus

No image available

€18,263
€121
38%
213€58❌❌❌Y / Y⭐️ 5 (5)
FeWo auf der Farm & Café an der Schlei/Ostsee

No image available

€18,441
€112
44%
212€58❌❌❌Y / Y⭐️ 5 (37)
Eckernförder Glück

No image available

€15,737
€130
32%
21.53€49❌❌✅Y / Y⭐️ 5 (14)
Ferienwohnung Milchkanne

No image available

€16,003
€88
47%
215€77❌❌❌Y / Y⭐️ 0 (2)
Hygge Schleswig

No image available

€26,344
€103
68%
212€31❌❌✅Y / Y⭐️ 5 (15)
Gemütliche Ferientage am Meer

No image available

€29,357
€95
83%
223€105❌❌❌Y / Y⭐️ 5 (118)
Am Selker Noor

No image available

€17,620
€62
70%
213€67❌❌❌Y / Y⭐️ 5 (67)
Meerlust am Hafen

No image available

€28,080
€113
66%
21.53€140❌❌✅Y / Y⭐️ 5 (4)
Ferienwohnung Meierist

No image available

€16,021
€85
51%
215€77❌❌❌Y / Y⭐️ 5 (3)
Lichtdurchflutete Wohnung mit direktem Schleiblick

No image available

€45,379
€149
83%
215€0❌❌❌Y / Y⭐️ 5 (10)
Ferienwohnung in Fleckeby/Schlei

No image available

€18,414
€98
51%
214€34❌❌❌N / N⭐️ 4.8 (22)
Ferienwohnung Butterfass

No image available

€18,150
€86
54%
215€77❌❌❌Y / Y⭐️ 0 (2)
Borbyer Sprottenkist: Wohnen nah am Meer

No image available

€19,363
€114
46%
21.57€92❌❌❌Y / Y⭐️ 4.5 (5)
Landbäckerei Borby 1 (Backbord) für Familien

No image available

€22,445
€94
63%
21.54€130❌❌✅Y / Y⭐️ 5 (38)

Return Metrics

-186.64% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€8,357-€16,715-€25,072-€33,430-€41,788-€83,576-€250,728
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-€8,357-€16,715-€25,072-€33,430-€41,788-€83,576-€250,728

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-186.64%

Payback Period Days

0

Return on Investment

-186.64%

property-location

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

🤩

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