BNBCalc Short Term Rental Investment Analysis Aspelohe, Hamburg, HH, 22848

3 bed • 1.5 bath • 6 guests • €700,000

BNB

Calc

Annual Revenue

€78,460

Profit (Cash Flow)

€22,138

Cap Rate

8.5%

Annual Revenue

€78,460

AirDNA projects €138/night at 67% occupancy ($33,779). Airbtics projects €218/night at 69% occupancy ($54,877). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, €247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€34,299	€58,616	€80,196	€108,673
Occupancy	57%	76%	87%	93%
Nightly Rate	€162	€207	€247	€313

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urbaner Lifestyle im klimaneutralen Effizienzhaus	€41,956	€139	80%	3	2	3	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Spacious 3 bedroom house in Norderstedt/Hamburg	€54,345	€230	64%	3	2	3	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Bürgermeistervilla 1	€47,060	€150	85%	3	1	1	€16	❌	❌	❌	N / Y	⭐️ 4.5 (11)
modern und mitten in Hamburg	€62,328	€189	88%	3	1	3	€105	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Haus für Familien mit Garten in Flughafennähe	€58,107	€164	96%	3	2	2	€32	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Apartment in Hamburg	€52,361	€211	65%	3	1	2	€105	❌	❌	❌	Y / Y	⭐️ 5 (54)
Neubau Luxusanlage Gesamte Haus	€42,267	€210	55%	3	2.5	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Bürgermeistervilla 2	€35,741	€159	60%	3	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Ferienwohnung Hamburg-Farmsen	€34,012	€107	85%	3	1	2	€57	❌	❌	❌	N / Y	⭐️ 5 (92)
7 Personen Fewo Holstenhofweg	€27,717	€185	41%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (144)
4-Zimmer Altbauwohnung	€70,652	€191	99%	3	1	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cómodo y bello. Homeoffice/Viaje familiar/Negocios	€35,665	€102	92%	3	1	2	€89	❌	❌	❌	Y / Y	⭐️ 5 (30)
Hamburg - 3 Rooms for up to 11 guests	€66,661	€206	86%	3	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.5 (36)
Traudel's Home - stay cosy close to Hamburg.	€28,326	€85	90%	3	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (368)
Souterrainwohnung mit Privaten Garten 3 Zimmer	€54,892	€259	58%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (33)
Geräumiges und gemütliches Einzelhaus.	€51,666	€256	55%	3	2	7	€84	❌	❌	❌	Y / Y	⭐️ 0 (2)
Zentraler Hamburger Altbaucharme f. Max.6 Personen	€47,871	€201	65%	3	1	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Quiet yet centrally located semi-detached house	€46,091	€137	91%	3	1.5	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (8)
Vor den Toren Hamburgs	€40,739	€144	74%	3	1	2	€131	❌	❌	❌	Y / Y	⭐️ 5 (46)
Apartment HH West-modern+ ruhig!	€48,390	€139	94%	3	4	2	€79	❌	❌	❌	N / Y	⭐️ 5 (15)
Haus Nähe Hagenbecks Tierpark / Volkspark Stadion	€69,162	€315	59%	3	2	1	€84	❌	❌	❌	Y / Y	⭐️ 5 (27)
Schöne Wohnung mit Garten mitten in Eppendorf	€70,942	€208	93%	3	2	90	€16	❌	❌	❌	Y / N	⭐️ 4.7 (15)
3 Zi Wohnung mit 9 Schlafplätzen	€79,794	€242	87%	3	1	3	€105	❌	❌	✅	N / N	⭐️ 4 (3)
Ein Haus in Hamburger Stadtteil Wellingsbüttel	€27,733	€192	38%	3	1.5	2	€42	❌	❌	❌	Y / Y	⭐️ 4 (12)
Souterrainwohnung mit Garten	€42,641	€248	47%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (49)
Reihenhaus in zentraler, ruhiger & grüner Lage	€58,121	€258	60%	3	1.5	2	€173	❌	❌	❌	Y / Y	⭐️ 5 (15)
Stadtnahe Wohlfühloase im Grünen	€57,530	€204	77%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Penthouse mit Blick über Hamburg	€89,702	€371	66%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Spacious 3 Bedroom Apartment	€96,697	€342	76%	3	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.3 (100)
Wohnen am Stadtpark Norderstedt -Stadtrand Hamburg	€52,931	€166	87%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Unsere Large Green Eco Lodge	€44,358	€239	48%	3	3	7	€125	❌	❌	✅	Y / Y	⭐️ 0 (0)
Ruhig schlafen vor den Toren HHs	€55,041	€177	85%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
bohome: 4 Zi \| Nahe HH & Airport \| Stellplatz	€79,527	€247	88%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (8)
Wohnung in Eppendorf in Top-Lage	€45,677	€127	98%	3	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (20)
Exklusives Ferienhaus Hamburg West!	€71,213	€235	76%	3	2.5	2	€179	❌	❌	❌	Y / Y	⭐️ 5 (58)
Haushälfte nähe Volksparkstadion in Hamburg	€68,160	€237	77%	3	1.5	2	€84	❌	❌	✅	Y / Y	⭐️ 5 (16)

Return Metrics

13.24% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€22,138	€44,276	€66,414	€88,552	€110,690	€221,381	€664,145
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€559,999	€559,999	€559,999	€559,999	€559,999	€559,999	€559,999
Down Payment	€140,000	€140,000	€140,000	€140,000	€140,000	€140,000	€140,000
Property Appreciation	€21,000	€42,630	€64,908	€87,856	€111,491	€240,741	€999,083
Total Return	€743,138	€786,906	€831,323	€876,408	€922,182	€1,162,123	€2,363,229

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.24%

Cap Rate

8.49%

Return on Investment

31.71%

Aspelohe Hamburg, Hamburg, 22848

3 bed • 1.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

€22,138

Annual Profit

8.5%

Cap Rate

13.2%

Cash on Cash

€78,460

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €138/night at 67% occupancy.Projected nightly rate is €218/night at 69% occupancy.

Occupancy Rate

Top 28% 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.

€51,947

Avg annual revenue

69%

Avg occupancy rate

€218

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

€100k

€22,138

Profit

Revenue

€78,460

Operating Expenses

€18,989

Operating Income

€59,470

Mortgage & Taxes

€37,332

Profit (Cash Flow)

€22,138

€167,107

Cash Investment

Down Payment

€140,000

Renos & Furnishing

€6,107

Closing Costs

€21,000

Total

€167,107

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.24%

Cap Rate

8.49%

Return on Investment

31.71%