BNBCalc Short Term Rental Investment Analysis Gerdtsstraße, Cuxhaven, NDS, 27476

1 bed • 1 bath • 2 guests • €140,800

BNB

Calc

Annual Revenue

€24,713

Profit (Cash Flow)

€4,135

Cap Rate

8.3%

Annual Revenue

€24,713

AirDNA projects €97/night at 45% occupancy ($15,964). Airbtics projects €85/night at 62% occupancy ($19,135). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 81% occupancy rate, €84 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,997	€17,187	€25,746	€39,571
Occupancy	48%	60%	81%	91%
Nightly Rate	€66	€76	€84	€115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienwohnung "Toplicht"	€12,648	€40	84%	1	1	5	€57	❌	❌	❌	Y / Y	⭐️ 4.7 (103)
Wattenglück 3 Dachstudio Ferienwohnung in Cuxhaven	€12,382	€67	48%	1	2	3	€57	❌	❌	❌	N / Y	⭐️ 5 (66)
Schönes Apartment (Nr. 9) über 2 Etagen	€18,979	€89	57%	1	2	2	€94	❌	❌	❌	N / Y	⭐️ 4.8 (38)
Wohnen auf zwei Etagen im Ap. 12	€17,276	€88	52%	1	2	2	€94	❌	❌	❌	N / N	⭐️ 5 (23)
FeWo Steilsand - 200 m zum Strand - Döse/Duhnen EG	€22,834	€76	78%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (143)
Haus Jan am Strand Wohnung - 215	€16,301	€51	85%	1	1	2	€73	❌	❌	✅	Y / Y	⭐️ 0 (1)
Strandnah mit Meerblick - Pool & Sauna	€22,460	€76	81%	1	1	3	€0	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Strandnahe Fewo: Winter-Relax mit Pool & Sauna	€25,232	€75	91%	1	1	2	€63	✅	✅	❌	Y / Y	⭐️ 4.8 (31)
Haus Lord Nelson Wohnung 406	€33,135	€240	35%	1	1	1	€81	✅	✅	❌	Y / Y	⭐️ 5 (8)
Ferienwohnung Meereszauber	€19,917	€67	75%	1	1	3	€59	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Apartment Nr. 5 - kleines gemütliches Apartment	€11,873	€63	49%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 4.8 (76)
Apartment Nr. 6 - gemütlich eingerichtet	€13,633	€78	46%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 4.9 (76)
Apartment (Nr. 2) mit kleiner Terrasse-Souterrain	€12,233	€66	48%	1	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Apartment 11 - Schwertmuschel - Duhnen / Cuxhaven	€13,839	€78	47%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 4.9 (68)
Apartment Nr. 10 - Engelsmuschel	€16,888	€78	58%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 5 (74)
Ferienwohnung 5 im Luv & Lee Duhnen	€18,646	€81	60%	1	1	3	€94	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
Tipp: Strandnahe Fewo mit Pool, Sauna & Strandkorb	€26,073	€76	93%	1	1	2	€63	✅	✅	❌	Y / Y	⭐️ 5 (46)
Ferienwohnung 1 Schwiemanns in Cuxhaven	€18,929	€70	71%	1	1	3	€63	❌	❌	❌	N / Y	⭐️ 4.8 (19)
Ferienwohnung mit Schwimmbad, direkt am Strand	€12,820	€51	66%	1	1	3	€47	✅	❌	❌	N / Y	⭐️ 4.8 (243)
Studio 213 in direkter Strandlage	€30,299	€102	78%	1	1	2	€89	✅	❌	❌	Y / Y	⭐️ 5 (62)
Haus Elbe #15 mit Balkon - 10 min zum Strand	€23,597	€77	79%	1	1	2	€63	❌	❌	✅	N / Y	⭐️ 0 (2)
Apartment im nordischen Stil mit Terrasse - Nr. 7	€13,937	€74	50%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 5 (44)
Terrassenhaus mit Schwimmbad und Sauna	€19,660	€61	86%	1	1	1	€52	✅	❌	❌	Y / Y	⭐️ 5 (74)
Modernes Apartment (Nr. 3) im Souterrain	€14,472	€77	50%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 4.9 (47)
Kurparkresidenz W112	€26,481	€109	58%	1	1	3	€94	✅	✅	❌	Y / Y	⭐️ 4.6 (12)
Zentrale Wohnung-Cuxhaven Duhnen	€18,560	€109	38%	1	1	2	€116	❌	❌	✅	Y / N	⭐️ 0 (0)
kleines gemütliches Apartment (Nr. 8) in Duhnen	€13,030	€63	53%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 4.8 (75)
Wohnung mit toller Kulisse und viel Schiffsverkehr	€27,078	€71	100%	1	1	4	€47	✅	❌	❌	Y / Y	⭐️ 4.9 (58)
Ferienwohnung Ankommen & Wohlfühlen	€29,765	€84	96%	1	1	1	€62	❌	❌	✅	Y / Y	⭐️ 5 (4)
Ferienwohnung 2 Schwiemanns in Cuxhaven	€16,278	€70	60%	1	1	3	€63	❌	❌	❌	N / Y	⭐️ 5 (6)
Ferienwohnung Vogelsand - strandnah	€18,625	€57	88%	1	1	5	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Cuxhaven "Strandläufer" - Strandnah	€23,871	€82	79%	1	1	4	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Schönes Apartment (Nr. 4) im Souterrain	€9,996	€55	47%	1	1	2	€79	❌	❌	❌	N / Y	⭐️ 4.8 (79)
Hotelapartment Überwasser mit Sauna und Fitness	€22,578	€71	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Ferienwohnung „Kajüte“	€12,046	€51	63%	1	1	5	€57	❌	❌	❌	N / N	⭐️ 4.8 (30)
Haus Küstenperle #3 \| 150m zum Meer \| Küche \| Hund	€25,648	€73	91%	1	1	1	€74	❌	❌	✅	N / Y	⭐️ 4.8 (11)

Return Metrics

11.65% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,134	€8,269	€12,404	€16,539	€20,674	€41,349	€124,049
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€112,639	€112,639	€112,639	€112,639	€112,639	€112,639	€112,639
Down Payment	€28,160	€28,160	€28,160	€28,160	€28,160	€28,160	€28,160
Property Appreciation	€4,224	€8,574	€13,055	€17,671	€22,425	€48,423	€200,958
Total Return	€149,158	€157,644	€166,260	€175,011	€183,900	€230,573	€465,808

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.65%

Cap Rate

8.26%

Return on Investment

29.15%

Gerdtsstraße Cuxhaven, Niedersachsen, 27476

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€4,134

Annual Profit

8.3%

Cap Rate

11.7%

Cash on Cash

€24,713

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €97/night at 45% occupancy.Projected nightly rate is €85/night at 62% occupancy.

Occupancy Rate

Top 26% 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.

€18,469

Avg annual revenue

62%

Avg occupancy rate

€85

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

€25k

€35k

€4,135

Profit

Revenue

€24,713

Operating Expenses

€13,069

Operating Income

€11,644

Mortgage & Taxes

€7,509

Profit (Cash Flow)

€4,135

€35,481

Cash Investment

Down Payment

€28,160

Renos & Furnishing

€3,097

Closing Costs

€4,224

Total

€35,481

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.65%

Cap Rate

8.26%

Return on Investment

29.15%