Leipziger Str. Berlin, Berlin, 10117
2 bed • 1.5 bath • 4 guests
Airbnb Investor Score
$29,486
Annual Profit
9.0%
Cap Rate
15.6%
Cash on Cash
$93,042
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 68% occupancy.Projected nightly rate is $210/night at 81% occupancy.
Top 28% 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.
$60,322
Avg annual revenue
81%
Avg occupancy rate
$210
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$120k
Sign up to see the data on 40 all comparables
$29,486
Profit
Revenue
$93,042
Operating Expenses
$20,891
Operating Income
$72,152
Mortgage & Taxes
$42,665
Profit (Cash Flow)
$29,486
$188,782
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$4,782
Closing Costs
$24,000
Total
$188,782
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.61%
Cap Rate
9.01%