BNBCalc Short Term Rental Investment Analysis Paderwall, Paderborn, NRW, 33102

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$19,709

Profit (Cash Flow)

$6,135

Cap Rate

6.9%

Annual Revenue

$19,709

AirDNA projects $71/night at 69% occupancy ($17,893). Airbtics projects $75/night at 70% occupancy ($19,175). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 76% occupancy rate, $71 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,406	$20,217	$27,607	$33,326
Occupancy	55%	76%	82%	87%
Nightly Rate	$65	$71	$90	$102

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Premium Apartment an der Stadtmauer im EG	$27,815	$94	79%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (74)
Premium Apartment an der Stadtmauer im OG	$25,296	$92	73%	1	1	2	$42	❌	❌	❌	N / Y	⭐️ 5 (72)
City Apartment Paderborn	$21,971	$69	87%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (14)
Im Herzen der Stadt - EG Wohnung	$29,061	$94	82%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (41)
Domblick Appartment	$20,009	$71	77%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (37)
:: Designer City Apartment ::	$21,402	$119	48%	1	1	2	$62	❌	❌	❌	Y / Y	⭐️ 5 (148)
:: Stylish City Apartment ::	$22,892	$118	52%	1	1	2	$62	❌	❌	❌	Y / Y	⭐️ 5 (100)
Charakterwohnung im herzen Paderborns	$23,007	$80	77%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (63)
Design-Wohnung im Ökohaus	$16,638	$59	76%	1	1	1	$11	❌	❌	❌	Y / N	⭐️ 5 (16)
2 Zimmer Citywohnung & Büro	$8,799	$31	73%	1	1	2	$43	❌	❌	❌	N / N	⭐️ 5 (85)
Wohnung mit Tiefgarage u. Balkon	$32,822	$104	84%	1	1	2	$53	❌	❌	✅	Y / Y	⭐️ 5 (23)
Dream living - light-flooded design oasis	$32,215	$102	80%	1	1	1	$81	❌	❌	❌	Y / Y	⭐️ 5 (30)
Central, modern, comfortable with balcony&parking	$26,352	$90	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Moderne City Wohnung Paderborn Zentrum	$13,809	$49	77%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (128)
Südstadt-Apartment im Herzen von Paderborn	$23,010	$71	85%	1	1	1	$31	❌	❌	❌	N / Y	⭐️ 5 (68)
Premium Apartment mit Domblick im DG	$19,276	$72	71%	1	1	2	$53	❌	❌	❌	N / Y	⭐️ 5 (24)
Tante Emma "San Francisco"	$10,158	$77	35%	1	1	7	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Im Zentrum schöner Wohnen inkl. Parkplatz	$31,103	$112	74%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (21)
Neubau-Masionette-Wohnung	$20,078	$65	82%	1	1	4	$28	❌	❌	❌	Y / Y	⭐️ 5 (29)
Tante Emma "Sydney"	$13,146	$71	48%	1	1	7	$54	❌	❌	❌	Y / Y	⭐️ 0 (1)
Wohnen an der Dielenpader - Wasseramsel	$22,710	$73	85%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Green City	$15,312	$71	57%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
2 Zimmer Wohnung 57 m² nahe Hbf mit Garten zentral	$12,073	$38	82%	1	1	5	$43	❌	❌	❌	Y / Y	⭐️ 5 (82)
Tante Emma "Kapstadt"	$16,059	$84	51%	1	1	7	$54	❌	❌	❌	Y / Y	⭐️ 4 (6)
WohnungWesternmauer	$19,032	$65	80%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
100 Meter zur Innenstadt - Apartment in Paderborn	$18,467	$52	94%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (39)
Wohnung mit Balkon und Tiefgarage	$25,459	$94	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Gemütliche Wohnung im Herzen von Paderborn	$11,925	$43	73%	1	1	2	$32	❌	❌	❌	Y / N	⭐️ 4.5 (103)
Innenstadt, Garage, Garten und hohe Decken	$29,273	$86	93%	1	1	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Apartment in the heart of Paderborn	$6,682	$83	22%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (11)
Bei Rita und Hans Dieter zentral in Paderborn	$21,522	$60	98%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (132)
Stadtnahe, hübsche 2-Zimmer Whg	$11,454	$70	42%	1	1	2	$22	❌	❌	✅	Y / N	⭐️ 5 (19)
Wohnen an der Dielenpader - Eisvogel	$13,365	$83	44%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Schöner Wohnen im Stadtkern	$30,696	$95	85%	1	1	2	$53	❌	❌	✅	Y / Y	⭐️ 5 (24)
Blue Skyline	$10,528	$63	43%	1	1	2	$16	❌	❌	❌	N / N	⭐️ 4.7 (12)
Loft in Toplage	$18,391	$75	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Private apartment with 2 rooms	$9,514	$51	49%	1	1	1	$22	❌	❌	✅	Y / N	⭐️ 5 (8)
Zentral exklusiv Neubau Wohnung	$24,191	$70	88%	1	1	2	$52	❌	❌	❌	Y / Y	⭐️ 5 (1)
White Lake	$15,064	$68	59%	1	1	1	$16	❌	❌	❌	Y / N	⭐️ 4 (10)
Wohnung in Paderborn City	$21,017	$66	87%	1	1.5	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

23.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,134	$12,269	$18,403	$24,538	$30,673	$61,346	$184,038
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$109,134	$118,359	$127,676	$137,089	$146,600	$195,737	$426,764

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.42%

Cap Rate

6.88%

Return on Investment

40.26%

Paderwall Paderborn, Nordrhein-Westfalen, 33102

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

$1,551

Annual Profit

6.9%

Cap Rate

23.4%

Cash on Cash

$19,709

Annual Revenue

BNBCalc predicts this property will get $75 per night with 70% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$19,789

Avg annual revenue

70%

Avg occupancy rate

$75

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

$15k

$25k

$35k

$6,135

Profit

Revenue

$19,709

Operating Expenses

$12,824

Operating Income

$6,885

Mortgage & Taxes

$750

Profit (Cash Flow)

$6,135

$26,188

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$3,188

Closing Costs

$3,000

Total

$26,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.42%

Cap Rate

6.88%

Return on Investment

40.26%