BNBCalc Short Term Rental Investment Analysis Jacobsstraße 8, Hanover-Linden-Limmer, Germany

1 bed • 1 bath • 1 guests • $700,000

BNB

Calc

Annual Revenue

$24,161

Profit (Cash Flow)

-$26,485

Cap Rate

1.5%

Annual Revenue

$24,161

AirDNA projects $101/night at 53% occupancy ($19,551). Airbtics projects $105/night at 63% occupancy ($24,160). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,127	$23,719	$38,991	$58,887
Occupancy	41%	66%	81%	93%
Nightly Rate	$79	$96	$128	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ganzes Apartment für zwei Personen	$15,510	$51	80%	1	1	1	$16	❌	❌	✅	Y / N	⭐️ 4.5 (131)
Nice Flat in the Heart from Hannover	$34,191	$173	54%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Cozy place in the city	$14,977	$93	44%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Schöne, helle 2-Zimmer Wohnung	$23,431	$66	97%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (8)
65qm - Zentrum - WLAN - SmartTV - Szene Meile	$19,255	$153	32%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 5 (26)
Mein Zuhause	$19,946	$109	50%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Sonnige Traumwohnung mit Balkon , citynah	$23,266	$70	89%	1	1	1	$22	❌	❌	✅	N / Y	⭐️ 5 (864)
Citynahe Gästewohnung in Hannover-Linden	$27,151	$84	88%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (50)
City Apartment Hannover / Linden	$23,716	$80	81%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (56)
Maisonette-Wohnung - zentral - bis zu 4 Personen	$25,135	$82	83%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (148)
„Chez Lotti“ im Herzen der Stadt	$27,496	$80	93%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (104)
Große Wohnung in TOP Lage Hannover City-Center	$40,857	$136	81%	1	1	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (48)
Linden, beliebtester Stadtteil (9 km zur Messe)	$31,358	$126	68%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
City Apartment mit Küche	$21,774	$76	75%	1	1	2	$41	❌	❌	❌	Y / N	⭐️ 5 (76)
Wohnung mit Garten, im lebendigen Linden-Mitte	$15,720	$98	43%	1	1	2	$31	❌	❌	✅	Y / Y	⭐️ 5 (36)
100 sqm loft in Hanover for 2 people	$45,548	$194	64%	1	1.5	4	$48	❌	❌	❌	Y / Y	⭐️ 5 (34)
Für 1-2 Personen klein und bequem 1 Zimmer Wohnung	$14,403	$60	65%	1	1	1	$3	❌	❌	✅	N / N	⭐️ 4.5 (92)
City Center\|Balcony \|Hauptbahnhof \|Shopping Center	$20,159	$68	81%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (126)
Cozy apartment - near to city center	$34,848	$93	100%	1	1	4	$22	❌	❌	❌	Y / Y	⭐️ 5 (27)
Appartment in Hannovers Altstadt	$26,850	$98	74%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Stilvoller Altbau	$32,677	$103	84%	1	1.5	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (33)
Fully renovated app. for up to 4 people!	$36,931	$128	78%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (74)
+Modern apartment Hannover Centrum City Flat 2OG	$30,644	$128	63%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 5 (61)
Gemütliche Wohnung in Linden	$17,181	$67	68%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Apartment in best area	$19,121	$131	37%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (107)
75 qm- schöne Wohnung in Linden Mitte mit Terrasse	$41,338	$108	100%	1	1	2	$54	❌	❌	✅	Y / N	⭐️ 5 (4)
Apartment in Historic City Centre right at Ballhof	$19,214	$122	38%	1	1	3	$54	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Apartment mit super Ausblick	$16,790	$87	51%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (15)
Gemütliche Wohnung in TOP Lage Hannover City	$28,230	$94	77%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Moderne 2 Zimmer Wohnung an der Ihme	$11,136	$86	35%	1	1	2	$11	❌	❌	❌	Y / N	⭐️ 5 (21)
Zentral gelegene 2,5 Zimmer Wohnung	$20,567	$78	71%	1	1	2	$27	❌	❌	❌	Y / N	⭐️ 5 (119)
Cozy apartment in the heart of the old town!	$22,637	$95	64%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
CITY Altstadt Messe	$14,561	$172	22%	1	1	1	$16	❌	❌	❌	N / Y	⭐️ 0 (1)
2 Zimmer im Herzen der Altstadt	$21,030	$169	34%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
City Center 35 m² one room appartment up to3 pers.	$14,332	$121	31%	1	1	3	$66	❌	❌	❌	Y / N	⭐️ 5 (13)
Mini Apartment \| Zentral \| Hannover Linden-Nord	$26,304	$68	100%	1	1	4	$38	❌	❌	❌	N / Y	⭐️ 5 (4)
Schöne 1- Zimmer Wohnung	$10,295	$97	29%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
Klein aber Fein	$6,559	$56	32%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4 (6)
Hannover Messe wohnung in zentrum	$12,163	$143	19%	1	1	1	$54	❌	❌	✅	Y / N	⭐️ 0 (2)
2 Zimmer Wohnung in Hannover	$38,380	$179	57%	1	1	1	$54	❌	❌	✅	Y / N	⭐️ 4.8 (4)

Return Metrics

-16.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$26,485	-$52,970	-$79,455	-$105,940	-$132,425	-$264,851	-$794,553
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,999	$559,999	$559,999	$559,999	$559,999	$559,999	$559,999
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$694,514	$689,659	$685,453	$681,915	$679,066	$675,890	$904,530

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.13%

Cap Rate

1.54%

Return on Investment

2.66%

8 Jacobsstraße Hannover, Niedersachsen, 30449

1 bed • 1 bath • 1 guests

Purchase Price

-64

Airbnb Investor Score

-$26,485

Annual Profit

1.5%

Cap Rate

-16.1%

Cash on Cash

$24,161

Annual Revenue

BNBCalc predicts this property will get $105 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$23,642

Avg annual revenue

63%

Avg occupancy rate

$105

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

$30k

$45k

-$26,485

Profit

Revenue

$24,161

Operating Expenses

$13,314

Operating Income

$10,847

Mortgage & Taxes

$37,332

Profit (Cash Flow)

-$26,485

$164,188

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$3,188

Closing Costs

$21,000

Total

$164,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.13%

Cap Rate

1.54%

Return on Investment

2.66%