BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Kampwebersheide, Kaarst, NRW, 41564

6 bed • 10 bath • 3 guests • €470,000

BNB

Calc

Annual Revenue

€69,342

Profit (Cash Flow)

€48,330

Cap Rate

11.0%

Annual Revenue

€69,342

Airbtics projects €316/night at 60% occupancy ($69,341). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, €316 rate per night.

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

Percentiles25%50%75%90%
Revenue€33,864€51,530€107,517€172,127
Occupancy48%63%73%84%
Nightly Rate€189€218€392€547

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Large 6 room maisonette with terrace

No image available

€37,534
€141
72%
631€59❌❌❌Y / Y⭐️ 4.5 (39)
Airport-Messe 5 Room Maisonette Apartment

No image available

€43,879
€195
60%
521€59❌❌❌Y / Y⭐️ 4.5 (8)
T&K Apartments-Neuss -5 Zimmer Apartment-1OG/Apt1

No image available

€205,754
€1,120
50%
523€59❌❌❌Y / Y⭐️ 4.5 (5)
6 Room Apartment - 15min Messe DUS and Old Town

No image available

€55,315
€218
68%
643€59❌❌❌Y / Y⭐️ 5 (42)
RAJ Living - 5 Rooms - Center - 10 min Messe DUS

No image available

€55,496
€225
66%
52.53€59❌❌❌Y / Y⭐️ 5 (11)
300m² Loft - 7 Rooms - 15min Messe DUS & Old Town

No image available

€61,818
€241
69%
63.53€59❌❌❌Y / Y⭐️ 5 (44)
250m² Loft - 6 Rooms - Industrial area

No image available

€39,953
€196
54%
523€59❌❌❌Y / Y⭐️ 5 (81)
Tolstov House - 6 Room House - 30min Messe DUS

No image available

€37,928
€209
48%
533€59❌❌❌Y / Y⭐️ 5 (11)
140qm große Messe/Monteurwohnung

No image available

€61,026
€191
85%
512€90❌❌✅Y / N⭐️ 4.5 (66)
RAJ Living - 5 Rooms - Center - 10 min Messe DUS

No image available

€48,813
€211
62%
533€59❌❌❌Y / Y⭐️ 5 (13)
Haus f. 8 bis 10 Personen Messe-/Flughafennähe

No image available

€77,156
€511
41%
622€119❌❌❌Y / Y⭐️ 5 (68)
2 houses (110 sqm + 70 sqm)near Düsseldorf/Cologne

No image available

€77,016
€307
65%
62.53€150❌❌❌Y / Y⭐️ 4.5 (55)
Exklusive Villa bei Düsseldorf, Messenah (20min)

No image available

€75,923
€302
65%
63.53€150✅❌✅Y / Y⭐️ 5 (25)
Spectecular Rhineview/fair/parking/luxury/ 12 Pers

No image available

€81,664
€653
34%
51.52€100❌❌✅Y / Y⭐️ 5 (13)
Eschenhof Arthouse Quartier 320qm

No image available

€78,520
€515
41%
742€169❌❌✅Y / Y⭐️ 4.5 (58)
Haus Geni

No image available

€29,307
€121
63%
542€80❌❌❌Y / Y⭐️ 5 (85)
Country BnB Ilverich

No image available

€19,575
€114
47%
522€0❌❌❌Y / Y⭐️ 5 (65)
Working Apartment | 8 single beds | 5 bed rooms

No image available

€51,879
€244
54%
51.52€199❌❌❌Y / Y⭐️ 4.5 (3)
150qm Platz satt. Gruppenausflug

No image available

€27,767
€185
41%
521€0❌❌❌Y / N⭐️ 0 (0)
App. 1, 2 & 3 nähe Messe D´dorf bis 11 Personen

No image available

€110,115
€431
65%
54.53€239❌❌❌Y / Y⭐️ 0 (2)
App.1, 2 & 3 bis 11 Personen nähe Messe - D`dorf

No image available

€188,932
€800
62%
54.53€239❌❌✅Y / Y⭐️ 5 (5)
Luxury Penthouse close to fair Essen / Duesseldorf

No image available

€59,580
€328
49%
53.53€129❌❌✅Y / Y⭐️ 5 (50)
ARTstudio Group: Stadthaus mit 3 Altbauwohnungen

No image available

€136,152
€521
69%
532€279❌❌❌Y / Y⭐️ 4.9 (17)
Hostel No.1 Private Rooms 5 min. to Duisburg Hbf

No image available

€112,135
€398
74%
523€199❌❌✅Y / Y⭐️ 4.2 (10)
150qm House, Central

No image available

€45,398
€252
49%
522€50❌❌❌Y / Y⭐️ 4.5 (88)
Linte Haus bei Düsseldorf/Köln

No image available

€53,603
€196
74%
52.53€60❌❌❌Y / Y⭐️ 4.5 (134)
LA08 Reihenendhaus mit Terrasse und Garten

No image available

€69,188
€201
93%
534€177❌❌❌Y / N⭐️ 3.8 (10)
Fewo Linden 180 Monteure Wohnung 1-8 Pers.

No image available

€44,015
€179
67%
614€0❌❌❌Y / N⭐️ 4.5 (5)
Vi05 Schönes 10 Pers. Apartment am Dülkener Bhf

No image available

€37,989
€125
81%
522€120❌❌✅Y / Y⭐️ 4.5 (6)
RAJ Living - 5 Rooms - Center - 10 min Messe DUS

No image available

€38,495
€215
49%
533€0❌❌❌Y / Y⭐️ 4.5 (11)
Direkt an Köln. Cosy, spacious, close to Cologne

No image available

€21,263
€130
37%
522€100❌❌❌Y / Y⭐️ 4.2 (89)
Beautiful Home with perfect Connection!

No image available

€29,417
€187
43%
52.525€0❌❌❌Y / Y⭐️ 0 (1)
GESAMTEs HAUS im Naturschutzgebiet in ruhiger Lage

No image available

€29,338
€105
76%
523€0❌❌✅Y / Y⭐️ 5 (13)
a big and newly renovated house

No image available

€49,796
€160
85%
52360€0❌✅❌Y / N⭐️ 0 (0)
Ganzes Haus nur für euch

No image available

€122,804
€422
79%
5213€150✅❌❌Y / Y⭐️ 5 (20)
Spacious and kids-friendly house close to city

No image available

€118,896
€387
84%
532€0❌❌❌Y / Y⭐️ 5 (1)
Casa Homberg bis 10 Personen.

No image available

€63,323
€204
85%
531€0❌❌✅Y / Y⭐️ 4.5 (2)

Return Metrics

138.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€48,330€96,660€144,991€193,321€241,652€483,304€1,449,912
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€460,599€460,599€460,599€460,599€460,599€460,599€460,599
Down Payment€9,400€9,400€9,400€9,400€9,400€9,400€9,400
Property Appreciation€14,100€28,623€43,581€58,989€74,858€161,640€670,813
Total Return€532,430€595,283€658,572€722,310€786,510€1,114,944€2,590,725

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

138.26%

Cap Rate

11.03%

Return on Investment

201.81%

property-location

Kampwebersheide Kaarst, Nordrhein-Westfalen, 41564

6 bed • 10 bath • 3 guests

432

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€48,330

€460,600

€11,454

€14,100

€0

Total Gain

€70,542