BNBCalc Short Term Rental Investment Analysis Jakob-Kaiser-Straße, Köln, NRW, 50858

3 bed • 2 bath • 1 guests • €585,000

BNB

Calc

Annual Revenue

€109,666

Profit (Cash Flow)

€68,766

Cap Rate

15.0%

Annual Revenue

€109,666

AirDNA projects €188/night at 65% occupancy ($44,677). Airbtics projects €294/night at 62% occupancy ($66,639). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, €380 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€32,904	€64,709	€111,152	€167,314
Occupancy	43%	64%	79%	94%
Nightly Rate	€208	€273	€380	€482

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Haus mit Garten in Köln	€63,527	€211	81%	3	2	2	€60	❌	❌	✅	Y / Y	⭐️ 5 (55)
Oase im Grünen	€61,382	€283	58%	3	1.5	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (12)
Appartment "DaHeim V56" in Köln für 3-9 Pers.	€63,105	€245	70%	3	2	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (306)
RoyalDeluxe Penthouse by Keyvani	€66,032	€340	53%	3	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (242)
Zentral Wohnen in Köln Ehrenfeld	€28,457	€87	89%	3	1	3	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (184)
whole flat in the middle of cologne - many extras	€31,272	€93	91%	3	1	2	€60	❌	❌	✅	Y / Y	⭐️ 5 (554)
B49 - Luxus City Apartment	€75,508	€215	94%	3	2	1	€120	❌	❌	❌	Y / Y	⭐️ 5 (37)
Unique 107m² Loft Apartment - Downtown	€39,637	€185	56%	3	2.5	1	€75	❌	❌	❌	Y / Y	⭐️ 5 (348)
Villa Ehrenfeld #2	€22,504	€159	38%	3	1.5	2	€40	❌	❌	✅	Y / Y	⭐️ 5 (195)
Spacious apartment in Cologne	€151,144	€716	57%	3	1.5	4	€50	❌	❌	✅	Y / Y	⭐️ 0 (2)
Cozy 2-3 Zimmer Apartment in Bestlage mit Balkon	€37,361	€108	94%	3	1	1	€18	❌	❌	✅	N / Y	⭐️ 5 (91)
Geräumig +120m², 4-Zimmer, Couch, Küche, Esstisch	€52,542	€232	62%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Paradise apartment 4 rooms with terasse and garden	€36,027	€136	71%	3	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (281)
K68 Dorya am Ring	€55,130	€315	47%	3	1	4	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
90qm near Cathedral/Trade Messe +Terasse	€38,011	€337	30%	3	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (150)
Stylish, cosy flat close to Cologne City Center	€110,111	€377	79%	3	2	2	€75	❌	❌	❌	Y / Y	⭐️ 5 (38)
Schönes Haus mit Garten in Hürth	€65,410	€238	70%	3	2.5	2	€150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cologne center - apartment for up to 8 people	€160,304	€602	72%	3	2	2	€70	❌	❌	❌	Y / Y	⭐️ 5 (4)
Generalsanierte Villa in Köln-Junkersdorf!	€114,130	€405	77%	3	3	7	€248	❌	❌	❌	Y / Y	⭐️ 5 (3)
Villa Ehrenfeld #1	€50,214	€190	72%	3	2	2	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Panorama-Perle mit 101 m² im Herzen von Köln	€74,023	€482	42%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Geräumiges Haus mit idyllischem Garten, citynah	€72,274	€256	77%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
RoyalDeluxe Villa auf 200qm.	€150,032	€488	84%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Stylische Wohnung in Top-Lage im Herzen Kölns	€101,132	€418	66%	3	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Cosy house with garden - TOP location	€57,080	€197	79%	3	1.5	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (46)
Schöne und geräumige Wohnung im Kölner Süden	€109,056	€298	100%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Beautiful 100m² flat close to Messe Köln	€51,172	€388	36%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Haus in Parklage in Ehrenfeld	€84,769	€231	100%	3	2	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Frechenette: 3 Zimmer Maisonette in Frechen	€50,239	€148	93%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Nice and large appartment near stadium	€90,224	€398	62%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
130qm in the Center of Cologne	€36,738	€257	39%	3	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (13)
Schick, schnell bei der Messe, ruhig	€45,384	€132	94%	3	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Traumhafte Maisonette mit Terrasse	€53,849	€319	45%	3	1	2	€40	❌	❌	✅	Y / Y	⭐️ 5 (3)
Köln - Ehrenfeld	€53,258	€441	33%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Studio im Herzen von Köln	€44,421	€276	44%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (3)
RoyalDeluxe Villa by Kevany	€113,038	€498	62%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

293.47% 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)	€68,766	€137,532	€206,298	€275,064	€343,830	€687,660	€2,062,982
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€585,000	€585,000	€585,000	€585,000	€585,000	€585,000	€585,000
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€17,550	€35,626	€54,245	€73,422	€93,175	€201,191	€834,948
Total Return	€671,316	€758,158	€845,543	€933,486	€1,022,005	€1,473,851	€3,482,930

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

293.47%

Cap Rate

15%

Return on Investment

417.29%

Jakob-Kaiser-Straße Köln, Nordrhein-Westfalen, 50858

3 bed • 2 bath • 1 guests

Purchase Price

906

Airbnb Investor Score

€68,766

Annual Profit

15.0%

Cap Rate

293.5%

Cash on Cash

€109,666

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €188/night at 65% occupancy.Projected nightly rate is €294/night at 62% occupancy.

Occupancy Rate

Top 28% 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.

€65,227

Avg annual revenue

62%

Avg occupancy rate

€294

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

€20k

€65k

€110k

€160k

€68,766

Profit

Revenue

€109,666

Operating Expenses

€21,893

Operating Income

€87,773

Mortgage & Taxes

€19,007

Profit (Cash Flow)

€68,766

€23,432

Cash Investment

Down Payment

€0

Renos & Furnishing

€5,882

Closing Costs

€17,550

Total

€23,432

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

293.47%

Cap Rate

15%

Return on Investment

417.29%