BNBCalc Short Term Rental Investment Analysis Cäcilienhöhe, Recklinghausen, Germany

1 bed • 1 bath • 1 guests • $350,000

BNB

Calc

Annual Revenue

$26,981

Profit (Cash Flow)

-$5,309

Cap Rate

3.8%

Annual Revenue

$26,981

AirDNA projects $55/night at 71% occupancy ($14,262). Airbtics projects $71/night at 70% occupancy ($18,152). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,819	$18,239	$27,714	$33,541
Occupancy	59%	70%	83%	94%
Nightly Rate	$54	$70	$89	$95

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment mit eigenem Eingang in RE -Nord	$23,452	$95	65%	1	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (18)
Gemütliches 1 Zimmer Apartment	$22,269	$64	94%	1	2	1	$9	❌	❌	✅	N / Y	⭐️ 5 (19)
Grüne Oase in der Innenstadt	$17,323	$72	59%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
EG Wohnung mit eigenem Eingang	$13,494	$68	53%	1	1	1	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Liebevoll eingerichtete Wohnung in ruhiger Lage	$16,866	$46	99%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (146)
Ruhiges kleines Haus / Wohnung mit eigenem Eingang	$16,001	$53	81%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.5 (149)
Ferienwohnung/App. für 4 Gäste mit 62m² in Recklinghausen (166575)	$18,710	$72	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Recklinghausen Zuhause in grüner Umgebung	$9,248	$31	81%	1	1	2	$48	❌	❌	❌	N / Y	⭐️ 5 (81)
Kleines, aber feines Apartment	$16,800	$54	85%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (36)
Gemütliches City Appartement	$15,535	$60	68%	1	1	2	$33	❌	❌	❌	Y / N	⭐️ 4.8 (23)
Ruhiges Single Apartment Stadtvilla/RE-Westviertel	$15,927	$53	78%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
MiLPAU: Design-Apartment - Netflix - Parkplatz	$42,348	$133	85%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (14)
Wohnung im Herzen des Ruhrpotts	$23,487	$93	69%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
FewoReNo - Ferienwohnung RE-Nord	$23,703	$72	89%	1	1	2	$33	❌	❌	❌	Y / N	⭐️ 5 (12)
Gemütliche Kellerwohnung + Sauna	$15,747	$50	83%	1	1	1	$27	❌	❌	✅	N / N	⭐️ 0 (0)
Wohnglück 2	$16,122	$78	52%	1	1	1	$64	❌	❌	✅	N / N	⭐️ 4.3 (7)
Schöne Wohnung in Recklinghausen mit Garten	$24,125	$91	68%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (10)
Wohlfühloase in Recklinghausen - Nähe Veltinsarena	$26,703	$114	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Wohnglück	$22,106	$80	72%	1	1	1	$64	❌	❌	✅	Y / N	⭐️ 5 (3)
Wohnung Recklinghausen-Suderwich	$11,291	$51	59%	1	1	4	$54	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Soulplace Apartment Herten	$20,365	$60	88%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (4)
Gemütliches City Apartement 2	$17,191	$61	77%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (10)
Apartment Pott - moderne Ferienwohnung	$15,640	$54	78%	1	1	7	$43	❌	❌	❌	N / Y	⭐️ 4.8 (19)
Zentrales Appartment mit Charme	$15,101	$35	100%	1	1	1	$70	❌	❌	❌	N / N	⭐️ 0 (2)
Flora Home Recklinghausen	$17,129	$104	45%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 3.6 (3)
Möblierte Wohnung / Ferienwohnung	$17,124	$67	68%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (6)
Stadtvillenwohnung nahe Zentrum/ Ruhrfestspielhaus	$29,243	$94	85%	1	1	25	$87	❌	❌	❌	Y / Y	⭐️ 5 (2)
Hinterhofwohnung in Zentrumsnähe	$14,825	$81	50%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (3)
Ruhig und zentral gelegenes Loft/Apartment.	$15,701	$65	66%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Nice apartment for two	$12,284	$97	28%	1	1	3	$98	❌	❌	❌	Y / Y	⭐️ 5 (2)
Schönes 1-Zimmer Appartement	$10,726	$73	40%	1	1	3	$16	❌	❌	❌	Y / Y	⭐️ 4 (3)
schönes 2-Zimmer Apartment	$24,302	$80	83%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Apartment mit Vollausstattung in Citylage	$20,638	$94	60%	1	1	7	$140	❌	❌	✅	Y / Y	⭐️ 5 (3)
Altstadt-Apartment - urgemütlich eingerichtet	$12,064	$34	97%	1	1	90	$54	❌	❌	❌	Y / Y	⭐️ 5 (2)
Moderne Stadtwohnung mit Balkon	$15,909	$82	53%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (2)
Am Quellberg Apartments	$20,539	$92	61%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (1)
small, nice apartment in Marl WG1	$18,646	$60	81%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (1)
Wohnung in Gelsenkirchen Resse, Nähe Veltins Arena	$10,020	$89	29%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4 (1)
hell & modern – 2 Raum-Wohnung mit großem Balkon	$19,398	$53	100%	1	1	10	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
HOR Appartment 5	$12,704	$56	62%	1	1	3	$74	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

-6.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,309	-$10,618	-$15,928	-$21,237	-$26,547	-$53,094	-$159,283
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$355,190	$360,696	$366,526	$372,690	$379,198	$417,276	$690,258

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.34%

Cap Rate

3.81%

Return on Investment

12.09%

Cäcilienhöhe Recklinghausen, Nordrhein-Westfalen

1 bed • 1 bath • 1 guests

Purchase Price

-17

Airbnb Investor Score

-$5,309

Annual Profit

3.8%

Cap Rate

-6.3%

Cash on Cash

$26,981

Annual Revenue

BNBCalc predicts this property will get $71 per night with 70% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

$18,270

Avg annual revenue

70%

Avg occupancy rate

$71

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

$20k

$30k

$45k

-$5,309

Profit

Revenue

$26,981

Operating Expenses

$13,624

Operating Income

$13,357

Mortgage & Taxes

$18,666

Profit (Cash Flow)

-$5,309

$83,688

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$3,188

Closing Costs

$10,500

Total

$83,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.34%

Cap Rate

3.81%

Return on Investment

12.09%