BNBCalc Short Term Rental Investment Analysis 3 Waltenrath, Leichlingen (Rheinland), NRW, 42799

2 bed • 1 bath • 4 guests • €50,000

BNB

Calc

Annual Revenue

€35,954

Profit (Cash Flow)

€21,279

Cap Rate

43.3%

Annual Revenue

€35,954

AirDNA projects €109/night at 51% occupancy ($20,253). Airbtics projects €105/night at 65% occupancy ($24,891). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, €126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,934	€24,130	€37,009	€46,769
Occupancy	56%	63%	78%	87%
Nightly Rate	€81	€102	€126	€142

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
TraumMaisonette mit Weitblick	€19,650	€80	66%	2	2	3	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Grünental Unten	€28,938	€108	69%	2	1	1	€72	❌	❌	✅	Y / Y	⭐️ 5 (31)
Grünental Oben	€29,025	€115	67%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Wohnung KDB 3 Zimmer 4 Betten mit Balkon	€21,902	€85	68%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (58)
Riverside: Messe/Business/FeWo	€32,464	€99	88%	2	1	2	€68	❌	❌	✅	Y / Y	⭐️ 5 (17)
Helle 3-Zim.Wohnung Anb.Köln&DUS	€21,034	€72	80%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (95)
Modern apartment with a forest view	€22,936	€102	59%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (42)
F-Wohnung, 55 qm ,1 - 6 Pers, Parkplatz, Terrasse	€21,520	€60	95%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (206)
Schöne Wohnung nähe Stadt Zentrum und HBF	€18,206	€82	61%	2	1	5	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Burgblick: A1 Connection/Fireplace/Parking/Kitchen	€21,752	€100	58%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (127)
2 Schlaf- & 2 Badezimmer - Bus bis Köln Hbf, Messe	€23,807	€96	64%	2	2	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (95)
Vis a vis von Schloss Burg	€14,131	€94	41%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (55)
Ferien/Messe Wohnung 3-4Personen	€35,488	€170	52%	2	2	3	€79	❌	❌	❌	Y / Y	⭐️ 5 (8)
Stilvolle Altbauwohnung - Nähe D'dorf Köln Wptl	€21,216	€64	88%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (135)
APH Lorbach, Fewo "London", Solingen-Ohligs	€32,489	€129	67%	2	1	3	€68	❌	❌	❌	Y / Y	⭐️ 5 (16)
Casa Pellegrino 1 bis 5 Pers. Bei D'dorf und Köln	€13,913	€59	61%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (120)
LA01 Ferienwohnung in ruhiger Lage mit gratis W-LAN in Langenfeld	€39,269	€168	60%	2	1	4	€148	❌	❌	❌	Y / N	⭐️ 4 (6)
Koch's Ferienwohnung	€27,843	€91	79%	2	1	2	€72	❌	❌	✅	Y / Y	⭐️ 5 (10)
Forest Retreat: Serene 160m2 with Forest Views	€35,676	€189	50%	2	1.5	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful Apartment near Cologne and Düsseldorf	€34,320	€103	90%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (140)
Sehr ruhige und zentral gelegene Wohnung	€25,518	€110	63%	2	1.5	5	€73	❌	❌	✅	Y / Y	⭐️ 5 (11)
Ferienwohnung Apartment, Solingen Hauptbahnhof	€25,528	€130	52%	2	1	3	€68	❌	❌	❌	Y / Y	⭐️ 5 (16)
>Gemütlich-Funktional-Anbindung<	€20,571	€67	82%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (75)
Velvet Loft/130qm/2 Zimmer/Netflix/Terrasse	€24,436	€150	43%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (60)
Urlaub auf dem Bauernhof Bakker	€41,663	€142	78%	2	1.5	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (42)
Schöne Eigentumswohnung zentral in Opladen	€28,828	€123	63%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (52)
Ferienwohnung Felicity 85 m2	€14,400	€123	31%	2	1.5	1	€25	❌	❌	✅	N / Y	⭐️ 4.5 (27)
Pension Apartment Buscheid Talsperre	€22,171	€126	48%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ferienhaus 130qm mit Garten Solingen Gräfrath	€32,798	€120	69%	2	2.5	3	€105	❌	❌	✅	Y / Y	⭐️ 5 (11)
Ruhige coole Wohnung nahe HBF, EVERYONEisWELCOME!	€20,712	€84	67%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Ferienwohnung Gartenblick	€26,958	€115	61%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (5)
Gemütlich Wohnen auf Zeit	€16,168	€74	57%	2	1	2	€37	❌	❌	✅	Y / Y	⭐️ 4.5 (138)
estrella Living Rooms Chicago	€24,517	€134	50%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (9)
Ökologisches und modernes Waldhäuschen	€39,556	€126	85%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (111)
Ferienwohnung 5 Pers. 2 Zi./Du in Odenthal b. Köln	€18,575	€58	85%	2	1	4	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (239)
Moderne, großzügige Ferienwohnung in Solingen	€24,719	€117	55%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4 (16)
Großräumiges 2-Zimmer Apartment mit Küche und Bad	€10,610	€61	46%	2	1	2	€21	❌	❌	❌	N / N	⭐️ 4.5 (23)
Stadtrand Leverkusen-Opladen, helles2-Raum-Appartm	€17,965	€69	69%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (26)
Gemütlicher Bungalow in bester Lage	€29,183	€90	87%	2	1	2	€47	❌	❌	✅	Y / Y	⭐️ 5 (72)
Velvet 2/5Per./Balkon/2Schlafzimmer/Netflix/A3	€29,431	€127	62%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (30)

Return Metrics

37.96% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€21,279	€42,558	€63,838	€85,117	€106,397	€212,794	€638,384
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€1,500	€3,045	€4,636	€6,275	€7,963	€17,195	€71,363
Total Return	€72,779	€95,603	€118,474	€141,393	€164,361	€279,990	€759,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.96%

Cap Rate

43.3%

Return on Investment

40.64%

3 Waltenrath Leichlingen (Rheinland), Nordrhein-Westfalen, 42799

2 bed • 1 bath • 4 guests

Purchase Price

485

Airbnb Investor Score

€21,279

Annual Profit

43.3%

Cap Rate

38.0%

Cash on Cash

€35,954

Annual Revenue

BNBCalc predicts this property will get $105 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€25,247

Avg annual revenue

65%

Avg occupancy rate

€105

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

€30k

€45k

€21,279

Profit

Revenue

€35,954

Operating Expenses

€14,300

Operating Income

€21,654

Mortgage & Taxes

€375

Profit (Cash Flow)

€21,279

€56,051

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€4,551

Closing Costs

€1,500

Total

€56,051

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.96%

Cap Rate

43.3%

Return on Investment

40.64%