Kampwebersheide Kaarst, Nordrhein-Westfalen, 41564
6 bed • 10 bath • 3 guests
Airbnb Investor Score
€21,942
Annual Profit
11.0%
Cap Rate
138.3%
Cash on Cash
€69,342
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €316/night at 60% occupancy.
Top 57% of comparables
Top 32% of comparables
Seasonality
Sign up to view the full seasonality chart
39
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
€65,966
Avg annual revenue
60%
Avg occupancy rate
€317
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€20k
€80k
€140k
€205k
Sign up to see the data on 39 all comparables
€48,330
Profit
Revenue
€69,342
Operating Expenses
€17,487
Operating Income
€51,855
Mortgage & Taxes
€3,525
Profit (Cash Flow)
€48,330
€20,854
Cash Investment
Down Payment
€9,400
Renos & Furnishing
€11,454
Total
€20,854
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
138.26%
Cap Rate
11.03%