Erkerweg Chemnitz, Sachsen, 09114
2 bed • 1 bath • 4 guests
Airbnb Investor Score
€1,480
Annual Profit
6.6%
Cap Rate
4.6%
Cash on Cash
€19,941
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects €84/night at 65% occupancy ($20,005.47). Airbtics projects €81/night at 67% occupancy ($19,941).
Top 66% of comparables
Top 51% 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.
€20,801
Avg annual revenue
67%
Avg occupancy rate
€81
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€5k
€20k
€40k
€60k
Sign up to see the data on 40 all comparables
€1,480
Profit
Revenue
€19,941
Operating Expenses
€12,061
Operating Income
€7,880
Mortgage & Taxes
€6,400
Profit (Cash Flow)
€1,480
€31,941
Cash Investment
Down Payment
€24,000
Renos & Furnishing
€4,341
Closing Costs
€3,600
Total
€31,941
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.63%
Cap Rate
6.56%