Bruchstraße Moers, Nordrhein-Westfalen, 47447
1 bed • 1 bath • 4 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%