BNBCalc Short Term Rental Investment Analysis Hubertusweg, Siegen-Fischbacherberg, Germany

2 bed • 1 bath • 5 guests • €1,200

BNB

Calc

Annual Revenue

€19,293

Profit (Cash Flow)

€7,694

Cap Rate

646.5%

Annual Revenue

€19,293

AirDNA projects €53/night at 53% occupancy ($10,259). Airbtics projects €81/night at 65% occupancy ($19,292). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, €81 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,438	€17,736	€26,169	€40,169
Occupancy	52%	61%	79%	86%
Nightly Rate	€64	€77	€87	€123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nice Condo	€11,531	€60	50%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (182)
Charmantes Ferienhaus Casa Ella	€19,526	€65	76%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (15)
Ferienwohnung Zur Dorfschenke 1	€21,855	€149	40%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Schicke 100qm für 4 Personen mit Terrasse	€26,489	€122	58%	2	1.5	3	€73	❌	❌	❌	Y / Y	⭐️ 5 (12)
Ferienwohnung Gilberg 2	€16,138	€85	52%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Gästeappartements Mechels „Onne“	€18,421	€68	74%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (77)
Ferienwohnung Freudenberg	€6,135	€34	43%	2	1	2	€19	❌	❌	❌	N / N	⭐️ 4.5 (10)
SI02 gemütliche Wohnung mit Spülmaschine und WLAN	€33,698	€132	65%	2	1	5	€140	❌	❌	✅	Y / Y	⭐️ 4 (1)
90 qm app next to the forest with a winter garden	€19,217	€64	81%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (24)
Ferienwohnung „Dachblick“ in Freudenberg	€19,853	€79	69%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Carolines Haus	€15,068	€74	52%	2	1	3	€86	❌	❌	❌	Y / Y	⭐️ 5 (29)
Apart Bellagast	€17,570	€51	91%	2	1	2	€19	❌	❌	✅	Y / Y	⭐️ 5 (35)
ScHICK-modern, 2 floors, 2 bathroom, kitchen	€21,922	€78	69%	2	2	1	€76	❌	❌	✅	Y / Y	⭐️ 5 (10)
Fewo mit Balkon (Holzhausidylle, Neunkirchen)	€19,842	€87	62%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Kleines gemütliches Ferienhaus	€19,105	€77	63%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (22)
Wellnesshaus mit Indoor-Fasssauna, Pool und Kamin	€41,141	€123	91%	2	1	2	€28	✅	❌	✅	Y / Y	⭐️ 5 (148)
Schöne Fe-Wo, Sauna, Waldrand am Rothaarsteig	€10,087	€71	39%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Dat Höhnerstübche	€14,838	€79	51%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Wohnung, 2 Schlafz. 4 Pers.	€12,319	€39	79%	2	1.5	2	€48	❌	❌	❌	Y / N	⭐️ 5 (22)
Im Land der Tausend Berge und Seen	€20,498	€78	66%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (46)
Ferienwohnung mit 2 Zimmern, Küche & Bad	€19,327	€87	61%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Familienfreundliche Ferienwohnung Gartenglück	€12,947	€73	47%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (65)
Nurdach-Ferienhaus Silva Nr. 10	€20,283	€110	50%	2	1	2	€48	❌	❌	✅	Y / N	⭐️ 4.5 (81)
Ferienhaus am Listersee	€23,421	€79	79%	2	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (30)
Ferienwohnung Finkenhof III	€14,975	€63	61%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (29)
Ferienwohnung an der Schelde	€12,987	€61	57%	2	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (31)
Walnusshütte auf dem Listerhof	€18,168	€56	86%	2	1	1	€28	❌	❌	✅	N / N	⭐️ 5 (234)
Ferienwohnung Sonnenblick	€15,136	€46	87%	2	3	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (50)
Stilvolle DG Wohnung in Bestlage + Krönchenblick	€20,663	€64	86%	2	1	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (13)
Fewo Linde (172473)	€29,018	€90	88%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Moderne Ferienwohnung im Herzen von Olpe	€18,883	€87	59%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Schöne Wohnung mit Blick über Wissen	€16,349	€75	58%	2	1	2	€24	❌	❌	✅	N / Y	⭐️ 4.5 (44)
Bigge Huus	€39,257	€127	84%	2	1.5	2	€76	❌	❌	✅	Y / Y	⭐️ 5 (44)
Fewo im Wald	€22,388	€74	82%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (67)
Ferienwohnung Nordsauerland	€17,781	€88	55%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (20)
#1 Ommi Kese Penthouse mit privater Panorama Sauna	€40,640	€178	60%	2	2.5	2	€90	❌	❌	❌	Y / Y	⭐️ 5 (166)
Ferienwohnung "Am Tälchen" für 3-4 Pers.	€12,599	€63	53%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (19)
Erholung im Bergischen Land	€17,284	€93	49%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (21)
Ferienwohnung Dillenburg	€21,590	€74	77%	2	1.5	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (11)
Gemütliche Ferienwohnung mit Charme	€17,167	€79	59%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

174.19% 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)	€7,694	€15,388	€23,082	€30,776	€38,470	€76,940	€230,821
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€959	€959	€959	€959	€959	€959	€959
Down Payment	€240	€240	€240	€240	€240	€240	€240
Property Appreciation	€36	€73	€111	€150	€191	€412	€1,712
Total Return	€8,930	€16,661	€24,393	€32,126	€39,861	€78,553	€233,733

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

174.19%

Cap Rate

646.5%

Return on Investment

175.39%

Hubertusweg Siegen, Nordrhein-Westfalen, 57072

2 bed • 1 bath • 5 guests

Purchase Price

6223

Airbnb Investor Score

€7,694

Annual Profit

646.5%

Cap Rate

174.2%

Cash on Cash

€19,293

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €53/night at 53% occupancy.Projected nightly rate is €81/night at 65% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€19,902

Avg annual revenue

65%

Avg occupancy rate

€82

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

€7,694

Profit

Revenue

€19,293

Operating Expenses

€11,535

Operating Income

€7,758

Mortgage & Taxes

€64

Profit (Cash Flow)

€7,694

€4,417

Cash Investment

Down Payment

€240

Renos & Furnishing

€4,141

Closing Costs

€36

Total

€4,417

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

174.19%

Cap Rate

646.5%

Return on Investment

175.39%