BNBCalc Short Term Rental Rental Arbitrage Analysis Altenbrückstraße, Düsseldorf, NRW, 40599

3 bed • 1.5 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€78,375

Profit (Cash Flow)

€44,985

Cash on Cash Return

725.1%

Annual Revenue

€78,375

AirDNA projects €182/night at 67% occupancy ($44,484). Airbtics projects €221/night at 63% occupancy ($50,776). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, €275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,276	€44,079	€80,014	€116,971
Occupancy	48%	67%	78%	87%
Nightly Rate	€136	€176	€275	€361

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
D19 zentrale Ferienwohnung in Düsseldorf	€31,054	€122	68%	3	1	3	€87	❌	❌	❌	N / N	⭐️ 3 (3)
Haus mit 3 Schlafzimmern - House with 3 bedrooms	€33,989	€222	39%	3	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (47)
3 Room Apartment - 20 min Messe DUS and Old Town	€29,627	€112	68%	3	1	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (14)
FreeWIFI Central CITY-FLAT DÜSSELDORF	€26,769	€176	41%	3	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
Centerapartments Premium DeLuxe	€83,557	€296	77%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Luxury Pempelfort Apartment	€116,134	€557	56%	3	2	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (25)
ModernCountryhouse Dormagen Zons rhine 30min fair	€49,299	€150	87%	3	2	1	€125	❌	❌	❌	Y / Y	⭐️ 5 (91)
Boutique Loft Düsseldorf City	€63,187	€360	46%	3	1	2	€105	❌	❌	❌	Y / Y	⭐️ 5 (9)
D11 Ferienwohnung in Düsseldorf mit 2 Balkonen	€55,757	€193	75%	3	1.5	3	€115	❌	❌	❌	Y / Y	⭐️ 3 (3)
3 Room Apartment - 20 min Messe DUS and Oldtown	€29,503	€126	62%	3	1	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (20)
D10 Ferienwohnung in Düsseldorf	€53,679	€203	69%	3	1	3	€119	❌	❌	❌	Y / Y	⭐️ 3.2 (4)
Designer-Loft mit Terrasse	€79,520	€274	78%	3	2	1	€100	❌	❌	❌	Y / Y	⭐️ 5 (25)
M03 Monteurwohnung in Monheim	€45,312	€150	80%	3	2	4	€123	❌	❌	❌	Y / N	⭐️ 4.8 (9)
Loft - 3 sep. rooms - with terrace over roof tops!	€14,219	€97	39%	3	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (190)
Cozy holiday and fair apartment	€29,048	€89	88%	3	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (315)
Cozy apartment for up to 5 near center,3 bedrooms	€53,458	€179	81%	3	1	2	€131	❌	❌	✅	Y / Y	⭐️ 5 (57)
90 sqm Holiday and Fair Bungalow with 4 Rooms	€29,721	€132	61%	3	1.5	5	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
Besotel W4 moderne 84m2-EG-barrierefrei-Parkplatz	€44,329	€133	88%	3	3	2	€89	❌	❌	❌	Y / Y	⭐️ 5 (58)
Stylish 3 room flat close to fair in Golzheim	€50,293	€224	60%	3	1	2	€79	❌	❌	✅	Y / Y	⭐️ 5 (38)
Traumhafte Wohnung im Zoo Viertel Zentral u.Modern	€63,832	€262	66%	3	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Luxuriöse Maisonette Wohnung	€85,788	€334	68%	3	2	2	€105	❌	❌	✅	Y / Y	⭐️ 5 (8)
Wie Zuhause Nur 6 Erwachsene Personen	€44,143	€305	39%	3	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (8)
3 Room Apartment- 15min Messe DUS and old town	€40,655	€177	61%	3	3	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (30)
Allies bed and breakfast Düsseldorf	€84,029	€469	49%	3	2	1	€0	❌	❌	❌	N / Y	⭐️ 5 (61)
Villa Weyermann	€22,040	€102	59%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Luxuriöse 150qm Wohnung in exklusiver Stadtvilla	€41,153	€281	39%	3	2	2	€157	❌	❌	❌	Y / Y	⭐️ 5 (54)
Gorgeous Place on the Benratherstrasse !	€29,406	€141	57%	3	1	20	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
House between Cologne and Düsseldorf near Highway	€38,830	€150	69%	3	2	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Oldtown 3 Zimmer Apartment Perfect for Messe !	€84,110	€674	34%	3	2	2	€93	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
4 Room Apartment - 15min Messe DUS - 10min Oldtown	€33,087	€117	74%	3	1.5	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (10)
4-Zimmer-Wohnung in Düsseldorf-Pempelfort	€34,415	€100	93%	3	1.5	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (174)
Großzügige Ruheinsel mitten in der Stadt 120m2	€71,161	€281	69%	3	2	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (121)
spacious living in city of DUS	€64,343	€370	47%	3	2	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (16)
Besotel Familienwohnung Tongrube 145m2-EG-Garten	€43,396	€137	84%	3	1.5	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (41)
Emilbnb in der Sandstraße	€49,835	€157	87%	3	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (190)
Zuhause auf Zeit in Messenähe	€28,538	€157	47%	3	2.5	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (7)
3 bedroom apartment close to centre / 8 beds	€50,164	€174	78%	3	1	5	€73	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartment \| 3 Bedroom \| Worringer Platz	€40,940	€171	62%	3	1	1	€116	❌	❌	❌	N / Y	⭐️ 4 (31)
luxuriöses Einfamilienhaus	€80,262	€262	83%	3	2	3	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (10)

Return Metrics

725.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€44,984	€89,969	€134,953	€179,938	€224,922	€449,845	€1,349,535
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	€44,984	€89,969	€134,953	€179,938	€224,922	€449,845	€1,349,535

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

725.09%

Payback Period Days

Return on Investment

725.09%

Altenbrückstraße Düsseldorf, Nordrhein-Westfalen, 40599

3 bed • 1.5 bath • 6 guests

Monthly Rent

€78,375

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €182/night at 67% occupancy ($44,484.67). Airbtics projects €221/night at 63% occupancy ($50,776).

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.

€49,098

Avg annual revenue

63%

Avg occupancy rate

€220

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

€80k

€115k

€44,985

Profit

Revenue

€78,375

Operating Expenses

€17,790

Operating Income

€60,585

Net Effective Rent

€15,600

Profit (Cash Flow)

€44,985

€6,204

Cash Investment

Renos & Furnishing

€6,107

Setup Costs

€97

Total

€6,204

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

725.09%

Payback Period Days