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

3 bed • 1 bath • 4 guests • €700

BNB

Calc

Annual Revenue

€32,872

Profit (Cash Flow)

€18,078

Cash on Cash Return

325.5%

Annual Revenue

€32,872

AirDNA projects €75/night at 62% occupancy ($17,002). Airbtics projects €99/night at 60% occupancy ($21,680). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, €150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,736	€20,318	€35,493	€47,499
Occupancy	46%	61%	75%	84%
Nightly Rate	€68	€89	€125	€150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Das alte Kutscherhaus -Table View 1C	€37,730	€155	64%	3	1.5	5	€86	❌	❌	✅	Y / Y	⭐️ 5 (5)
Monteur/Ferienwohnung Siegen	€24,939	€117	58%	3	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Ferienwohnung Zur Dorfschenke 2	€27,825	€133	57%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Ferienwohnung Pütz	€30,415	€148	56%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Ferienhaus in Niederfischbach zur Alleinnutzung...	€18,468	€60	82%	3	1.5	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (119)
Das kleine Ferienhaus „ die kleine Auszeit“	€12,689	€77	44%	3	1.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (27)
Ferienwohnung am Stausee	€13,987	€102	36%	3	1	1	€14	❌	❌	✅	Y / N	⭐️ 4.5 (26)
Retreat house in quiet rural area	€22,539	€73	84%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (15)
Een gezellige 2 onder 1 kap woning	€18,883	€78	65%	3	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Gemütliches Ferienhaus! Garten, Ofen, 6 Personen	€30,193	€96	82%	3	1.5	3	€75	❌	❌	❌	Y / N	⭐️ 5 (57)
Wohnung mit Galerie in altem Fachwerkhaus	€12,777	€67	52%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (176)
Ferienhaus Wald und Wiese	€25,773	€108	62%	3	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ferienwohnung mit ruhiger Lage	€38,963	€116	92%	3	1.5	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Ferienwohnung Haiger/Burbach	€17,795	€72	64%	3	1	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (25)
Bauernhaus mit Kamin und Garten	€20,730	€69	81%	3	1.5	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (125)
Alleinstehendes Waldhaus am Rothaarsteig	€27,503	€125	60%	3	2	3	€76	❌	❌	✅	Y / Y	⭐️ 5 (235)
SiegtalBUDE - direkt an der Sieg	€19,704	€102	53%	3	1	4	€0	❌	❌	✅	Y / N	⭐️ 0 (1)
Gemütliche Ferienhütte mit Badeteich (ggf. Sauna)	€24,247	€84	74%	3	1	3	€66	❌	❌	✅	Y / Y	⭐️ 5 (37)
Ferienwohnung Westerwaldblick	€23,046	€112	54%	3	1	2	€100	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ferienwohnung im Oberbergischen	€20,082	€73	72%	3	1	3	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
DAS 1718 LOFT Hachenburg	€46,639	€131	90%	3	3.5	2	€115	❌	❌	✅	Y / Y	⭐️ 5 (3)
Ferienwohnung auf dem Bioland Bauernhof	€15,472	€64	65%	3	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (9)
120 Jahre altes Fachwerkhaus	€17,915	€57	79%	3	1	5	€91	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
House in the woods with fenced garden	€26,300	€113	63%	3	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (30)
4 Gäste kein Problem !	€24,328	€190	35%	3	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Haus in ländlicher Umgebung	€8,476	€61	38%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Schöne Ferienwohnung 85 qm, 5 Pers. und 1 Hund	€19,149	€55	93%	3	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (22)
Ferienhaus unterm Schloss	€14,601	€86	45%	3	1.5	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (22)
Wohnung in Stadt Siegen	€8,509	€49	47%	3	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (25)
OE01 nice & cozy 4 room apartment with WiFi	€37,275	€150	64%	3	1	5	€140	❌	❌	❌	Y / N	⭐️ 5 (2)
Astert – Ferien pur in der Natur	€19,497	€63	84%	3	1	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ferienwohnung am Natursteig Sieg und Westerwald	€23,021	€93	66%	3	1	2	€66	❌	❌	✅	Y / Y	⭐️ 5 (79)
Gemütliche FEWO, Nähe Bad Marienberg, Hachenburg	€13,108	€60	59%	3	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (35)
ruhige Wohlfühloase bei Dillenburg mit Netflix	€14,502	€49	79%	3	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Schelder Appartment	€20,545	€137	41%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Das blaue Haus am Rothaarsteig	€22,444	€132	42%	3	2	2	€57	✅	❌	❌	Y / Y	⭐️ 5 (11)
Ferienwohnung „Milka“	€11,864	€82	39%	3	2	5	€57	❌	❌	❌	Y / Y	⭐️ 0 (0)
95qm Dachgeschoss 𝔸𝕝𝕥𝕖 𝔹ä𝕔𝕜𝕖𝕣𝕖𝕚	€13,520	€72	51%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

325.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€18,078	€36,156	€54,234	€72,312	€90,390	€180,781	€542,344
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€21	€42	€64	€87	€111	€240	€999
Total Return	€18,099	€36,198	€54,299	€72,400	€90,502	€181,022	€543,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

325.48%

Payback Period Days

112

Return on Investment

325.86%

Hubertusweg Siegen, Nordrhein-Westfalen, 57072

3 bed • 1 bath • 4 guests

Monthly Rent

€32,872

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €75/night at 62% occupancy.Projected nightly rate is €99/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

€21,325

Avg annual revenue

60%

Avg occupancy rate

€99

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

€20k

€35k

€50k

€18,078

Profit

Revenue

€32,872

Operating Expenses

€6,394

Operating Income

€26,478

Net Effective Rent

€8,400

Profit (Cash Flow)

€18,078

€5,554

Cash Investment

Renos & Furnishing

€5,466

Setup Costs

€88

Total

€5,554

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

325.48%

Payback Period Days

112