BNBCalc Short Term Rental Rental Arbitrage Analysis 4 Karl-Barth-Straße, Wuppertal, NRW, 42277

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$8,495

Profit (Cash Flow)

-$22,177

Cash on Cash Return

-209.2%

Annual Revenue

$8,495

AirDNA projects $144/night at 60% occupancy ($31,557). Airbtics projects $227/night at 57% occupancy ($47,258). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $41 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,366	$51,973	$73,075	$92,411
Occupancy	46%	58%	68%	74%
Nightly Rate	$143	$242	$287	$327

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Townhouse in Solingen-Gräfrath	$94,900	$387	67%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Eine zentrale Wohnung umgeben von Geschäften.	$42,435	$249	46%	4	1	2	$54	❌	❌	❌	Y / N	⭐️ 5 (2)
Charming country house in the south of Essen	$26,559	$97	74%	4	1	4	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Must place	$40,418	$235	46%	4	3	7	$97	❌	❌	❌	Y / Y	⭐️ 5 (2)
Loft groß und hell Essen / Duesseldorf	$78,125	$289	68%	4	2	3	$171	❌	❌	✅	Y / Y	⭐️ 4.6 (60)
Gutshof am See	$83,772	$321	68%	4	2	4	$248	✅	❌	❌	Y / Y	⭐️ 5 (37)
Ruhrland Villa Perfect Located Architecture Design	$45,721	$281	43%	4	3	6	$180	❌	❌	❌	Y / Y	⭐️ 4.1 (12)
Gutmensch Oberhausen 4 Schlafzimmer	$27,506	$141	50%	4	2	2	$102	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
Neue Alte Schmiede Hilden, 4 Schlafzimmer, 2 Bäder	$40,972	$150	74%	4	2	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (8)
Monteurwohnung für bis zu 8 Personen in Essen	$17,860	$122	40%	4	3	5	$0	❌	❌	❌	N / Y	⭐️ 5 (2)

Return Metrics

-209.22% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$22,177	-$44,354	-$66,532	-$88,709	-$110,886	-$221,773	-$665,320
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	-$22,177	-$44,354	-$66,532	-$88,709	-$110,886	-$221,773	-$665,320

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-209.22%

Payback Period Days

Return on Investment

-209.22%

4 Karl-Barth-Straße Wuppertal, Nordrhein-Westfalen, 42277

4 bed • 2 bath • 10 guests

Monthly Rent

$8,495

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $144/night at 60% occupancy.Projected nightly rate is $227/night at 57% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

10 Airbnb Comparables

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

$49,826

Avg annual revenue

57%

Avg occupancy rate

$227

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

$15k

$45k

$70k

$95k

-$22,177

Profit

Revenue

$8,495

Operating Expenses

$13,104

Operating Income

-$4,609

Net Effective Rent

$17,568

Profit (Cash Flow)

-$22,177

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-209.22%

Payback Period Days