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 Kanzleistraße, Flensburg, SH, 24943

1 bed • 1 bath • 2 guests • €50,000

BNB

Calc

Annual Revenue

€18,933

Profit (Cash Flow)

€684

Cap Rate

8.1%

Annual Revenue

€18,933

AirDNA projects €108/night at 48% occupancy ($18,932). Airbtics projects €95/night at 61% occupancy ($21,229). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 48% occupancy rate, €108 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,339€19,200€34,667€64,003
Occupancy49%65%84%95%
Nightly Rate€61€77€108€177

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
Schöne Wohnung mit Balkon im Herzen Flensburgs

No image available

€16,924
€71
63%
113€50❌❌❌N / Y⭐️ 4.8 (95)
Central Apartment Flensburg

No image available

€20,247
€87
56%
111€77❌❌❌N / N⭐️ 4.7 (20)
STARLIGHT Romantische Wohnung für 2 . Beste Lage

No image available

€16,274
€78
54%
112€94❌❌✅Y / Y⭐️ 4.8 (14)
Schöne Wohnung mit Balkon im Zentrum von Flensburg

No image available

€13,416
€55
65%
113€49❌❌❌N / Y⭐️ 4.8 (135)
Elegante Einzimmerwohnung

No image available

€23,649
€73
89%
111€0❌❌❌N / Y⭐️ 4.9 (47)
Maisonette - Innenstadtwohnung mit Parkplatz

No image available

€24,287
€78
81%
112€88❌❌❌Y / Y⭐️ 5 (42)
Ferienwohnung am Lutherpark

No image available

€20,093
€62
87%
112€44❌❌✅Y / Y⭐️ 4.8 (165)
hell, ruhig, zentral

No image available

€17,756
€49
99%
112€0❌❌❌N / Y⭐️ 5 (49)
Gemütliche Stadtwohnung

No image available

€19,222
€77
66%
112€39❌❌❌Y / Y⭐️ 5 (99)
Holiday apartment in the centre of Flensburg

No image available

€12,495
€34
99%
112€0❌❌✅N / Y⭐️ 4.9 (331)
Smutjes Koje, mitten drin und doch am Meer.

No image available

€19,410
€59
83%
111€54❌❌✅N / Y⭐️ 4.4 (15)
Neu renoviert – Luxus Ferienwohnung

No image available

€53,359
€260
55%
113€68❌❌❌Y / Y⭐️ 4.8 (6)
Schöne Wohnung in Kulturdenkmal mit Südterrasse

No image available

€24,281
€93
69%
112€49❌❌❌Y / Y⭐️ 5 (150)
Sternkoje Innenstadtlage/Hafen

No image available

€17,748
€69
65%
111€65❌❌✅Y / Y⭐️ 4.2 (19)
Gemütliche Einzimmerwohnung

No image available

€24,179
€73
91%
111€0❌❌❌N / Y⭐️ 4.8 (75)
Ferienwohnung "Stadtlandschaften"

No image available

€23,042
€91
63%
112€69❌❌❌Y / Y⭐️ 4.7 (17)
Superzentrale Altbauwohnung

No image available

€31,224
€108
79%
111€0❌❌❌Y / Y⭐️ 4.9 (11)
Matrosenkoje

No image available

€12,786
€57
56%
111€46❌❌❌N / Y⭐️ 4.2 (25)
Zentrale Luxus-Ferienwohnung in der Altstadt

No image available

€30,587
€157
50%
112€89❌❌❌Y / Y⭐️ 5 (6)
Zentral und hochwertig – Uhrwerk

No image available

€20,677
€94
57%
111€68❌❌❌Y / Y⭐️ 4.8 (5)
Übernachten im Tonnendachhaus

No image available

€23,257
€67
91%
113€54❌❌❌Y / Y⭐️ 5 (36)
Sehr schöne, renovierte 2-Zi.Altbauwohnung

No image available

€9,035
€49
46%
111€38❌❌❌N / N⭐️ 4.8 (48)
Sehr Schöne Wohnung in der Nähe vom Flensburg ZOB.

No image available

€15,598
€59
68%
112€34❌❌✅Y / N⭐️ 4.4 (16)
Ferienwohnung Stadtgrün

No image available

€25,094
€92
72%
113€68❌❌❌Y / Y⭐️ 5 (76)
65qm Wohnung nahe Zentrum

No image available

€20,088
€65
84%
111€0❌❌✅Y / Y⭐️ 4.8 (80)
Große, ebenerdige Altstadtwohnung

No image available

€20,420
€60
90%
113€39❌❌✅Y / Y⭐️ 4.7 (188)
Bunte Bude

No image available

€23,519
€66
97%
114€0❌❌✅N / Y⭐️ 4 (1)
Wohnung im Zentrum mit Dachterrasse

No image available

€29,660
€85
95%
113€0❌❌❌Y / Y⭐️ 5 (68)
City-Wohnung mit Parkplatz

No image available

€23,318
€59
100%
112€98❌❌❌Y / Y⭐️ 5 (12)
Charmante, kleine Wohnung in der Innenstadt

No image available

€15,761
€59
73%
1114€67❌❌❌Y / N⭐️ 4.7 (6)
kleine Wohnung in Hafennähe

No image available

€14,678
€64
62%
1113€67❌❌❌Y / N⭐️ 4 (2)

Return Metrics

4.45% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€684€1,368€2,052€2,736€3,421€6,842€20,526
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€40,000€40,000€40,000€40,000€40,000€40,000€40,000
Down Payment€10,000€10,000€10,000€10,000€10,000€10,000€10,000
Property Appreciation€1,500€3,045€4,636€6,275€7,963€17,195€71,363
Total Return€52,184€54,413€56,688€59,012€61,384€74,037€141,889

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.45%

Cap Rate

8.11%

Return on Investment

17.42%

property-location

Kanzleistraße Flensburg, Schleswig-Holstein, 24943

1 bed • 1 bath • 2 guests

€18,933

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €108/night at 48% occupancy ($18,932.93). Airbtics projects €95/night at 61% occupancy ($21,229).

Top 76% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€18,984

Avg annual revenue

61%

Avg occupancy rate

€95

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

€55k

Sign up to see the data on 40 all comparables

€684

Profit

Revenue

€18,933

Operating Expenses

€14,876

Operating Income

€4,057

Mortgage & Taxes

€3,373

Profit (Cash Flow)

€684

€15,357

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€3,857

Closing Costs

€1,500

Total

€15,357

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.45%

Cap Rate

8.11%

Profit (Cummulative)

€684

€40,000

€3,857

€1,500

€0

Total Gain

€2,675