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 Neuwieder Str., Neuwied, RP, 56566

2 bed • 1 bath • 4 guests • €60

BNB

Calc

Annual Revenue

€29,265

Profit (Cash Flow)

€16,186

Cap Rate

26981.2%

Annual Revenue

€29,265

AirDNA projects €83/night at 69% occupancy ($20,980). Airbtics projects €113/night at 71% occupancy ($29,264). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, €113 rate per night.

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

Percentiles25%50%75%90%
Revenue€19,640€28,719€40,501€58,408
Occupancy65%72%80%86%
Nightly Rate€80€105€132€179

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
Fewo "Rheingold" mit Rheinblick am Schloss Engers

No image available

€17,429
€61
78%
212€0❌❌❌Y / Y⭐️ 5 (156)
Schicke Wohnung mit atemberaubendem Rheinblick

No image available

€25,645
€82
80%
212€63❌❌✅Y / Y⭐️ 4.5 (79)
Ferienwohnung am Schloss Engers

No image available

€16,030
€90
47%
213€35❌❌❌Y / Y⭐️ 5 (6)
Fewo "Rheintal" mit Rheinblick am Schloss Engers

No image available

€18,484
€60
84%
212€0❌❌✅Y / Y⭐️ 5 (83)
Dream view meets luxury!

No image available

€74,305
€327
62%
221€0❌✅❌Y / Y⭐️ 5 (118)
Sehr schöne 90 m² Ferienwohnung am Rheinsteig

No image available

€23,337
€105
61%
212€0❌❌❌Y / Y⭐️ 5 (16)
Haus mit eingezäuntem Garten in Engers am Rhein

No image available

€27,981
€88
87%
214€0❌❌✅Y / Y⭐️ 5 (19)
Rhein Lounge mit Sauna

No image available

€40,727
€110
98%
216€68❌❌✅Y / Y⭐️ 5 (127)
G&G Luxury Apartment Stadtpark Bendorf

No image available

€25,904
€105
65%
211€39❌❌❌Y / Y⭐️ 4 (13)
Dachgeschosswohnung Rheinblick

No image available

€26,696
€92
73%
212€49❌❌❌Y / Y⭐️ 5 (34)
Ready for a vacation?

No image available

€23,360
€85
75%
212€0❌❌✅Y / Y⭐️ 5 (141)
FEWO 70 m² rustic comfort in the log cabin. TOP

No image available

€19,205
€70
73%
211€12❌❌✅Y / Y⭐️ 5 (139)
Gemütliche 3-Zimmer-Wohnung in Koblenz Metternich

No image available

€12,736
€53
66%
211€0❌❌❌N / Y⭐️ 4.5 (79)
Zentral und ruhiges Apartment mit Balkon

No image available

€11,348
€38
81%
212€15❌❌❌Y / Y⭐️ 5 (153)
2 Zimmer-Wohnung an der Mosel

No image available

€15,684
€105
41%
212€0❌❌✅Y / Y⭐️ 4.5 (262)
near center, with parking spot & balcony

No image available

€29,438
€98
77%
211€55❌❌❌Y / Y⭐️ 5 (51)
modern apartment,close to center with parking spot

No image available

€35,718
€133
69%
211€55❌❌❌Y / Y⭐️ 5 (26)
Old Town Jewel with Loft Charm | spacious | view

No image available

€41,314
€122
87%
21.52€69❌❌❌Y / Y⭐️ 5 (31)
Wohnung mitten in der Altstadt

No image available

€38,866
€152
70%
211€0❌❌✅Y / N⭐️ 4.5 (10)
Apartment Goldgrube 3

No image available

€27,435
€94
75%
212€85❌❌✅Y / N⭐️ 0 (1)
2 Zimmer Apartment in der Altstadt von Koblenz

No image available

€48,849
€194
68%
211€30❌❌❌Y / Y⭐️ 5 (13)
Schönes Apartment im Zentrum von Koblenz

No image available

€54,458
€178
82%
211€40❌❌❌Y / Y⭐️ 4.5 (19)
Spacious apartment near Rheinsteig

No image available

€21,491
€85
69%
21.51€0❌❌✅Y / Y⭐️ 5 (344)
E"Stein 3 ZKB Terrasse

No image available

€22,974
€80
78%
211€0❌❌✅Y / Y⭐️ 5 (47)
Ferienhaus Refugium mit Whirlpool und Sauna

No image available

€31,678
€191
43%
211€60❌✅✅Y / Y⭐️ 5 (171)
PnT- stilvolles Apartment

No image available

€23,452
€80
79%
211€20❌❌❌Y / Y⭐️ 5 (7)
Zion Apartment 2

No image available

€25,475
€162
43%
211€0❌❌❌Y / Y⭐️ 4.5 (32)
Green Oasis | Stylish | Balcony Bliss | CityCenter

No image available

€40,678
€146
73%
222€70❌❌❌Y / Y⭐️ 4.8 (29)
Ferienwohnung an der Wied, natur- und stadtnah

No image available

€15,485
€60
68%
213€40❌❌❌Y / Y⭐️ 5 (27)
Home away from home | dream terrace 25m2 | Netflix

No image available

€42,466
€123
89%
212€69❌❌❌Y / Y⭐️ 5 (36)
Marvel-Style, near center, parking & balcony

No image available

€33,135
€131
66%
211€50❌❌❌Y / Y⭐️ 5 (23)
NY Style, near city center, parking spot

No image available

€40,311
€153
70%
211€50❌❌❌Y / Y⭐️ 5 (17)
Moderne Traumlage Whg. Altstadt

No image available

€50,393
€190
72%
212€60❌❌❌Y / Y⭐️ 5 (61)
Ferienwohnung Sonya

No image available

€23,677
€79
81%
212€20❌❌❌Y / Y⭐️ 5 (47)
Luxuriöse FeWo Confluentia in der Altstadt

No image available

€28,437
€114
66%
213€79❌❌❌Y / Y⭐️ 4.5 (38)
Schönes helles Apartment Ehrenbreitstein

No image available

€26,847
€120
61%
212€0❌❌❌N / Y⭐️ 5 (33)
Design Apartment für 6 in Andernach: Ausblick,WiFi

No image available

€40,599
€130
80%
211€100❌❌✅Y / Y⭐️ 5 (23)
Ferienwohnung für "Klein und Groß"

No image available

€17,481
€72
65%
212€44❌❌❌Y / Y⭐️ 5 (69)
HP Apartment / free Parking

No image available

€15,139
€48
86%
212€0❌❌❌N / Y⭐️ 5 (115)
cozy, near city center, parking spot

No image available

€33,043
€132
64%
211€55❌❌❌Y / Y⭐️ 5 (41)

Return Metrics

372.06% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€16,185€32,371€48,556€64,742€80,927€161,855€485,565
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€47€47€47€47€47€47€47
Down Payment€12€12€12€12€12€12€12
Property Appreciation€1€3€5€7€9€20€85
Total Return€16,247€32,434€48,622€64,809€80,997€161,935€485,711

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

372.06%

Cap Rate

26,981.19%

Return on Investment

372.12%

property-location

Neuwieder Str. Neuwied, Rheinland-Pfalz, 56566

2 bed • 1 bath • 4 guests

242452

Airbnb Investor Score

€16,185

Annual Profit

26981.2%

Cap Rate

372.1%

Cash on Cash

€29,265

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €83/night at 69% occupancy.Projected nightly rate is €113/night at 71% occupancy.

Top 56% of comparables

Top 41% 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.

€29,692

Avg annual revenue

71%

Avg occupancy rate

€113

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

€10k

€30k

€55k

€75k

Sign up to see the data on 40 all comparables

€16,186

Profit

Revenue

€29,265

Operating Expenses

€13,076

Operating Income

€16,189

Mortgage & Taxes

€3

Profit (Cash Flow)

€16,186

€4,350

Cash Investment

Down Payment

€12

Renos & Furnishing

€4,336

Closing Costs

€2

Total

€4,350

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

372.06%

Cap Rate

26,981.19%

Profit (Cummulative)

€16,186

€48

€4,336

€2

€0

Total Gain

€16,188

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service