BNBCalc Short Term Rental Investment Analysis Dufkampstraße, Stadtlohn, NRW, 48703

1 bed • 1 bath • 4 guests • €5,000

BNB

Calc

Annual Revenue

€20,387

Profit (Cash Flow)

€7,665

Cap Rate

158.6%

Annual Revenue

€20,387

AirDNA projects €121/night at 66% occupancy ($29,110). Airbtics projects €89/night at 64% occupancy ($20,834). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, €87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,677	€21,918	€27,776	€43,623
Occupancy	55%	66%	73%	88%
Nightly Rate	€66	€88	€101	€131

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Natur pur, im Herzen des Münsterland.	€7,680	€58	34%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 5 (57)
Tiny House am idyllischen Weiher	€30,401	€110	72%	1	1	1	€57	✅	❌	✅	N / Y	⭐️ 4.8 (45)
Gemütliche ErdgeschossWohnung	€21,858	€94	61%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (40)
Apartment im Münsterland	€14,397	€89	42%	1	1	1	€21	❌	❌	❌	Y / N	⭐️ 5 (9)
Ferienwohnung in ruhiger Lage direkt am Komisenpad	€18,013	€76	63%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
Münsterland Häuschen	€19,121	€63	76%	1	1	3	€46	❌	❌	❌	N / Y	⭐️ 5 (12)
Gemütliche Wohnung	€17,021	€81	55%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ferienwohnung Zum Wenning mit Garten in Stadtlohn	€18,426	€68	72%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 5 (10)
Ferienwohnung am Komisenpad II	€20,476	€75	73%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Uitvalsbasis voor rust- en natuurliefhebbers	€13,271	€84	42%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.9 (75)
Natuurhuisje t'Hoonderhok	€19,345	€95	55%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Natuurhuisje De Bongerd	€16,754	€100	45%	1	1	2	€26	❌	❌	❌	N / N	⭐️ 5 (22)
Huisje De Vrolijke Haan, buitengebied Winterswijk.	€15,690	€60	71%	1	2	1	€0	❌	❌	✅	N / N	⭐️ 4.9 (307)
Sprookjeshuisje De Gapende Gans	€38,353	€148	71%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (35)
Das "Bergherz" Ruhe + Natur pur	€26,811	€87	81%	1	2	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (13)
DG-Ferienwohnung in NL-Grenznähe	€14,592	€62	64%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (13)
Schöne Ferienwohnung im Ergeschoss mit Terrasse	€20,788	€82	67%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Lasonders place, landelijk gelegen met sauna.	€15,297	€45	90%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.8 (237)
Bed and Breakfast Waldorf	€14,897	€131	31%	1	2	2	€0	❌	❌	❌	N / Y	⭐️ 5 (1)
Ferienwohnung "Kleines Urlaubsglück"	€20,692	€63	88%	1	1	3	€41	❌	❌	✅	Y / Y	⭐️ 5 (40)
Vakantiehuis Lammers	€33,788	€101	89%	1	2	2	€47	❌	❌	❌	N / Y	⭐️ 4.9 (14)
Kleine gemütliche Wohnung	€15,153	€56	68%	1	1	1	€41	❌	❌	❌	N / Y	⭐️ 4.8 (34)
Gezellig huisje bij het water	€18,779	€90	55%	1	1	2	€46	❌	❌	❌	Y / N	⭐️ 4.8 (66)
Landhaus am Dahlberg mit dem "Alten Backhaus"	€18,942	€58	90%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Privatunterkunft in Reken mit Balkon	€36,971	€149	68%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Tiny House mit Blick auf Kuhweide	€28,379	€106	71%	1	1	1	€57	❌	❌	✅	N / Y	⭐️ 4.8 (25)
Textielfabriek Jannink	€26,238	€130	55%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.3 (8)
Het Oude Stadhuis	€28,679	€140	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (17)
Het Oude Politiebureau	€31,823	€138	63%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 3 (2)
Modernes Appartement in Gronau	€20,774	€98	56%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (26)
Studio de Koopman, aan de rand van Enschede	€21,657	€94	63%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (287)
Wohnung in Gronau (Westfalen)	€12,586	€88	39%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (43)
Tiny House Kotten Kunterbunt	€28,283	€90	82%	1	1	1	€46	✅	❌	✅	Y / Y	⭐️ 4.9 (194)
City-Zimmer mit Altbaucharme	€13,427	€56	66%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (17)
Ferienwohnung Lavendel	€22,244	€69	88%	1	1	2	€5	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Ferienwohnung Sternschnuppe	€14,798	€53	74%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 4.8 (72)
Bed & Boerderij Groenlo (in de Achterhoek)	€23,030	€102	61%	1	1	2	€11	❌	❌	❌	N / N	⭐️ 4.8 (68)
Overnachten en opladen @ Skier Twente (2 personen)	€31,280	€123	68%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (74)
“Mooi in Usselo”	€22,394	€81	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (150)

Return Metrics

182.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,664	€15,329	€22,994	€30,659	€38,324	€76,649	€229,949
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€3,999	€3,999	€3,999	€3,999	€3,999	€3,999	€3,999
Down Payment	€1,000	€1,000	€1,000	€1,000	€1,000	€1,000	€1,000
Property Appreciation	€150	€304	€463	€627	€796	€1,719	€7,136
Total Return	€12,814	€20,634	€28,458	€36,287	€44,121	€83,369	€242,085

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

182.26%

Cap Rate

158.63%

Return on Investment

187.5%

Dufkampstraße Stadtlohn, Nordrhein-Westfalen, 48703

1 bed • 1 bath • 4 guests

Purchase Price

1878

Airbnb Investor Score

€7,664

Annual Profit

158.6%

Cap Rate

182.3%

Cash on Cash

€20,387

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €121/night at 66% occupancy.Projected nightly rate is €89/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€21,087

Avg annual revenue

64%

Avg occupancy rate

€89

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

€15k

€30k

€40k

€7,665

Profit

Revenue

€20,387

Operating Expenses

€12,455

Operating Income

€7,932

Mortgage & Taxes

€267

Profit (Cash Flow)

€7,665

€4,205

Cash Investment

Down Payment

€1,000

Renos & Furnishing

€3,055

Closing Costs

€150

Total

€4,205

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

182.26%

Cap Rate

158.63%

Return on Investment

187.5%