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 Am Ehrenfriedhof, Leverkusen, NRW, 51379

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€41,591

Profit (Cash Flow)

€10,006

Cash on Cash Return

218.8%

Annual Revenue

€41,591

AirDNA projects €72/night at 46% occupancy ($12,037). Airbtics projects €120/night at 69% occupancy ($30,334). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 80% occupancy rate, €142 rate per night.

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

Percentiles25%50%75%90%
Revenue€22,646€30,503€42,193€55,822
Occupancy61%70%80%90%
Nightly Rate€100€118€142€166

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
Schöne Eigentumswohnung zentral in Opladen

No image available

€27,732
€122
61%
212€52❌❌❌Y / Y⭐️ 5 (52)
Beautiful Apartment near Cologne and Düsseldorf

No image available

€34,401
€103
90%
212€52❌❌❌Y / Y⭐️ 5 (140)
TraumMaisonette mit Weitblick

No image available

€19,549
€79
66%
223€26❌❌❌Y / Y⭐️ 4.9 (44)
2 Schlaf- & 2 Badezimmer - Bus bis Köln Hbf, Messe

No image available

€23,959
€96
65%
221€41❌❌✅Y / Y⭐️ 5 (95)
Helle 3-Zim.Wohnung Anb.Köln&DUS

No image available

€20,440
€71
79%
211€0❌❌❌Y / Y⭐️ 4.5 (95)
Stadtrand Leverkusen-Opladen, helles2-Raum-Appartm

No image available

€18,230
€70
69%
213€52❌❌✅Y / Y⭐️ 5 (26)
Sehr ruhige und zentral gelegene Wohnung

No image available

€24,715
€108
62%
21.55€72❌❌✅Y / Y⭐️ 5 (11)
LA01 Ferienwohnung in ruhiger Lage mit gratis W-LAN in Langenfeld

No image available

€38,180
€162
60%
214€145❌❌❌Y / N⭐️ 4 (6)
Großräumiges 2-Zimmer Apartment mit Küche und Bad

No image available

€10,154
€61
44%
212€21❌❌❌N / N⭐️ 4.5 (23)
Urlaub auf dem Bauernhof Bakker

No image available

€39,142
€141
73%
21.52€52❌❌✅Y / Y⭐️ 5 (42)
Riverside: Messe/Business/FeWo

No image available

€31,400
€100
84%
212€67❌❌✅Y / Y⭐️ 5 (17)
Velvet Loft/130qm/2 Zimmer/Netflix/Terrasse

No image available

€22,553
€146
41%
222€52❌❌❌Y / Y⭐️ 5 (60)
Großzügige Maisonette-Wohnung in Waldrandlage

No image available

€33,571
€110
83%
212€82❌❌❌Y / Y⭐️ 5 (28)
Velvet 2/5Per./Balkon/2Schlafzimmer/Netflix/A3

No image available

€26,968
€124
58%
212€41❌❌❌Y / Y⭐️ 5 (30)
L20 Monteurwohnung mit Garten in Leverkusen

No image available

€39,663
€135
78%
217€96❌❌❌Y / N⭐️ 0 (0)
Große Wohnung für 3 Personen

No image available

€37,977
€158
65%
212€32❌❌❌Y / Y⭐️ 5 (2)
L21 Monteurwohnung mit Garten in Leverkusen

No image available

€43,627
€145
81%
213€96❌❌❌Y / N⭐️ 5 (2)
L24 Monteurwohnung in Leverkusen

No image available

€28,908
€101
78%
213€0❌❌❌Y / N⭐️ 5 (2)
L04 Work & Stay in Leverkusen

No image available

€31,424
€138
61%
213€96❌❌❌Y / Y⭐️ 4.7 (7)
LA03 Ferienwohnung in ruhiger Lage

No image available

€45,600
€166
72%
213€103❌❌❌Y / Y⭐️ 4.5 (4)
L19 Cozy Apartment with Garden

No image available

€34,780
€117
80%
214€84❌❌❌Y / Y⭐️ 4.5 (2)
L17 3 Zimmer Apartment mit Garten

No image available

€26,848
€117
62%
214€84❌❌❌Y / Y⭐️ 4 (1)
LEVEL22 großzügiger Altbau, tolles Design, Kamin

No image available

€43,090
€151
78%
21.51€0❌❌❌Y / Y⭐️ 5 (31)
L05 Work & Stay Leverkusen

No image available

€26,837
€137
53%
213€96❌❌❌Y / Y⭐️ 0 (0)
L18 Cozy Apartment with Garden

No image available

€32,436
€117
75%
214€84❌❌❌Y / Y⭐️ 3 (1)
Moderne, komplette Wohnung zentral und ruhig !!

No image available

€21,324
€108
53%
213€52❌❌❌Y / Y⭐️ 5 (24)
Garden Maisonette Apartement

No image available

€38,397
€120
86%
211€41❌❌✅Y / Y⭐️ 5 (8)
77qm mit Sonnenbalkon - Nur 17 Min zur Köln-Messe!

No image available

€17,040
€76
60%
212€72❌❌❌Y / Y⭐️ 5 (38)
LA05 Loft Wohnung in Langenfeld

No image available

€52,137
€174
80%
223€116❌❌❌Y / N⭐️ 4 (1)
Design Apartment located between CGN & DUS

No image available

€27,021
€176
42%
212€0❌❌✅Y / Y⭐️ 5 (21)
At Home - Between Cologne and Düsseldorf

No image available

€25,948
€100
70%
21.514€103❌❌❌Y / Y⭐️ 5 (17)
L16 Apartment in Leverkusen

No image available

€31,700
€117
72%
214€84❌❌❌Y / Y⭐️ 4 (1)
L15b Schickes Apartment in Leverkusen

No image available

€40,754
€118
94%
213€0❌❌❌Y / Y⭐️ 5 (4)
OLIVE Apartments | 2x Kingsize Beds | very central

No image available

€42,831
€167
70%
211€0❌❌❌Y / Y⭐️ 5 (20)
L15 Modernes Apartment in Leverkusen

No image available

€48,450
€142
93%
213€0❌❌❌Y / Y⭐️ 5 (6)
L02 freundliche Monteurwohnung

No image available

€25,105
€138
47%
217€96❌❌❌Y / Y⭐️ 4.5 (2)
KUC03 Gemütliches Reiheneckhaus mit Balkon

No image available

€40,862
€172
63%
214€121❌❌❌N / Y⭐️ 0 (0)
Wohnen vor den Toren Kölns

No image available

€25,206
€109
61%
215€36❌❌❌Y / Y⭐️ 5 (28)
Helle Altbauwohnung mit Charme

No image available

€27,630
€82
91%
212€45❌❌❌Y / Y⭐️ 5 (4)
Blütenstadtoase

No image available

€16,200
€48
90%
212€31❌❌❌Y / N⭐️ 5 (13)

Return Metrics

218.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€10,005€20,011€30,016€40,022€50,027€100,055€300,167
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€10,005€20,011€30,016€40,022€50,027€100,055€300,167

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

218.75%

Payback Period Days

166

Return on Investment

218.75%

property-location

Am Ehrenfriedhof Leverkusen, Nordrhein-Westfalen, 51379

2 bed • 1 bath • 4 guests

€41,591

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €72/night at 46% occupancy ($12,037.65). Airbtics projects €120/night at 69% occupancy ($30,334).

Top 26% of comparables

Top 26% 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.

€31,069

Avg annual revenue

69%

Avg occupancy rate

€120

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

€25k

€40k

€55k

Sign up to see the data on 40 all comparables

€10,006

Profit

Revenue

€41,591

Operating Expenses

€13,585

Operating Income

€28,006

Net Effective Rent

€18,000

Profit (Cash Flow)

€10,006

€4,574

Cash Investment

Renos & Furnishing

€4,478

Setup Costs

€96

Total

€4,574

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

218.75%

Payback Period Days

166

🤩

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