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 Investment Analysis Bruchstraße, Moers, NRW, 47447

1 bed • 1 bath • 4 guests • €200,000

BNB

Calc

Annual Revenue

€28,205

Profit (Cash Flow)

€4,155

Cap Rate

7.4%

Annual Revenue

€28,205

AirDNA projects €68/night at 58% occupancy ($14,306). Airbtics projects €82/night at 74% occupancy ($22,165). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 92% occupancy rate, €84 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,426€22,670€29,117€41,097
Occupancy61%81%92%95%
Nightly Rate€64€75€84€115

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
Bostel 54 - Moderne Stadtwohnung in Moers-Zentrum
€22,755
€64
93%
101€31❌❌✅Y / Y⭐️ 5 (61)
Ferienwohnung am Waldrand 65m2 groß 4 Personen
€14,015
€77
45%
121€57❌❌✅N / Y⭐️ 4.8 (49)
A&V Apartments Wunderschöne Penthouse Wohnung
€25,493
€146
47%
131€15❌❌❌Y / Y⭐️ 5 (22)
Schönes Apartment in Moers Vinn
€19,323
€73
72%
112€0❌❌❌N / Y⭐️ 5 (121)
Bostel 88 - Stadtwohnung im Zentrum Klimaanlage
€22,715
€66
91%
111€31❌❌✅Y / Y⭐️ 5 (22)
Sweet Home - 3 -
€17,797
€69
70%
111€0❌❌✅Y / Y⭐️ 4.7 (13)
Suite 9 in Moers-Mitte mit Skyline Ausblick
€21,228
€79
71%
112€37❌❌❌Y / Y⭐️ 5 (49)
modern * gemütlich * Nespresso * Terrasse * Garten
€33,514
€99
89%
111€41❌❌❌Y / Y⭐️ 5 (5)
Apartment 65 qm in ruhiger Lage mit Terrasse
€18,515
€84
59%
112€52❌❌❌Y / Y⭐️ 4.7 (4)
Stilvolle 2-Zimmer-Wohnung
€19,759
€66
81%
112€35❌❌❌Y / Y⭐️ 4.9 (54)
Superior! Family - Küche - Netflix - Parkplatz
€25,166
€77
83%
111€52❌❌❌Y / Y⭐️ 4.9 (38)
Schöne ruhige 3 1/2 Zimmer Wohnung in Duisburg
€16,198
€48
91%
113€23❌❌❌Y / Y⭐️ 5 (110)
Ruhige Ferienwohnung "Auf der Heide"
€14,914
€53
75%
112€41❌❌❌Y / Y⭐️ 4.8 (99)
Ferienwohnung "Glück Auf" im Duisburger Westen
€25,806
€81
87%
112€0❌❌✅Y / Y⭐️ 4.9 (11)
#2 Superior! Nespresso - Kitchen - Prime - Parking
€22,710
€63
92%
111€52❌❌❌Y / Y⭐️ 4.9 (51)
Einliegerwohnung Mühlenberger Ponyhof 84m²
€25,142
€77
89%
111€0❌❌❌Y / Y⭐️ 5 (93)
schönes Apartment -Netflix-Nespresso
€27,741
€90
81%
111€41❌❌❌Y / Y⭐️ 4.5 (16)
Schöne gemütliche Wohnung!
€7,279
€80
22%
113€63❌❌❌Y / N⭐️ 5 (4)
W1 möblierte Ferienwohnung, Stadtrand Moers
€14,138
€42
91%
114€0❌❌❌Y / Y⭐️ 4.8 (51)
W6 Kleine möbliert Wohng. in Moers Grenze Duisburg
€14,124
€41
92%
114€11❌❌❌Y / Y⭐️ 4.6 (25)
Gemütliche Ferienwohnung in ruhiger Lage
€23,980
€85
74%
111€37❌❌❌Y / Y⭐️ 4.7 (92)
Sweet Home - 2 -
€19,322
€73
72%
111€0❌❌❌N / Y⭐️ 4 (2)
Top möbliertes Appartement "Süd"
€20,200
€69
78%
111€72❌❌✅Y / Y⭐️ 4.7 (19)
Wohnen am Lauersforter Wald
€22,212
€65
92%
112€37❌❌❌Y / Y⭐️ 5 (31)
Helle und moderne Wohnung mit Wlan Vollausstattung
€31,188
€89
96%
124€0❌❌❌Y / Y⭐️ 5 (37)
Luxury Appartement in the city
€47,039
€206
62%
122€32❌❌✅N / Y⭐️ 5 (2)
Monteur/ Ferienwohnung Moers Kapellen
€17,310
€55
86%
113€0❌❌❌Y / Y⭐️ 0 (11)
Ruhige Wohnung in Seenähe
€9,668
€71
37%
113€0❌❌✅Y / N⭐️ 4 (1)
Hygge! Wohnwagen in Garten-Chillecke
€6,411
€28
59%
111€15❌❌❌N / N⭐️ 5 (21)
Ruhige DG-Wohnung
€18,983
€123
42%
113€0❌❌❌Y / Y⭐️ 5 (2)
Moderne Familien Herberge WLAN
€29,184
€84
95%
111€0❌❌❌Y / Y⭐️ 0 (11)
Design und Luxus-möblierte Wohnung
€11,293
€80
37%
111€94❌❌✅Y / Y⭐️ 4.9 (21)
Sweet Home - 1 -
€20,687
€73
73%
111€41❌❌✅Y / Y⭐️ 4.7 (3)
Erdgeschoss Apartment in 47239 Duisburg
€12,614
€37
94%
118€37❌❌❌Y / Y⭐️ 4.7 (9)
DU03 charmante Ferienwohnung in Duisburg
€58,233
€282
56%
117€82❌❌✅Y / N⭐️ 0 (0)
Geschmackvolles Apartment Vollausstattg WLAN 1. OG
€28,317
€78
99%
114€0❌❌❌Y / Y⭐️ 5 (17)
Apartment Vollausstattg WLAN EG
€18,305
€52
96%
111€0❌❌❌Y / Y⭐️ 5 (11)
Apartment modern Vollausstattung 4. OG links
€26,638
€79
92%
114€0❌❌❌Y / Y⭐️ 5 (19)
Moderne Einzimmerwohnung für zwei nähe Duisburg
€14,287
€115
34%
113€0❌❌❌Y / Y⭐️ 5 (1)
Moderne helle Wohnung im schönen Altbau
€23,943
€66
98%
112€104❌❌❌Y / Y⭐️ 5 (11)

Return Metrics

8.46% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€4,155€8,310€12,465€16,620€20,776€41,552€124,657
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€2,817€5,750€8,802€11,978€15,283€33,945€159,999
Down Payment€40,000€40,000€40,000€40,000€40,000€40,000€40,000
Property Appreciation€6,000€12,180€18,545€25,101€31,854€68,783€285,452
Total Return€52,972€66,240€79,813€93,701€107,915€184,281€610,109

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.46%

Cap Rate

7.41%

Return on Investment

26.43%

property-location

Bruchstraße Moers, Nordrhein-Westfalen, 47447

1 bed • 1 bath • 4 guests

55

Airbnb Investor Score

€4,155

Annual Profit

7.4%

Cap Rate

8.5%

Cash on Cash

€28,205

Annual Revenue

BNBCalc predicts this property will get $82 per night with 74% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

€21,703

Avg annual revenue

74%

Avg occupancy rate

€82

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

€5k

€25k

€40k

€60k

Sign up to see the data on 40 all comparables

€4,155

Profit

Revenue

€28,205

Operating Expenses

€13,383

Operating Income

€14,822

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€4,155

€49,076

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,076

Closing Costs

€6,000

Total

€49,076

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.46%

Cap Rate

7.41%

Profit (Cummulative)

€4,155

€2,818

€3,076

€6,000

€0

Total Gain

€12,973

              🤩

              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