BNBCalc Short Term Rental Investment Analysis Preetz, Lancken-Granitz, MV, 18586

3 bed • 1.5 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€32,520

Profit (Cash Flow)

€19,403

Cap Rate

Infinity%

Annual Revenue

€32,520

AirDNA projects €147/night at 65% occupancy ($34,858). Airbtics projects €175/night at 51% occupancy ($32,520). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 51% occupancy rate, €175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,168	€31,528	€58,861	€87,586
Occupancy	33%	49%	67%	91%
Nightly Rate	€130	€168	€233	€252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
VILLA EMMA 4A -Luxus, Sauna, Whirlpool, Kamin	€59,538	€243	65%	3	2	3	€453	❌	✅	✅	Y / Y	⭐️ 5 (26)
VILLA EMMA 4B - Luxus, Sauna, Whirlpool, Kamin	€54,787	€252	58%	3	2	3	€453	❌	✅	✅	Y / Y	⭐️ 5 (17)
Gemütliches, lichtdurchflutetes Schwedenhaus	€34,840	€119	79%	3	2	3	€125	❌	❌	❌	Y / Y	⭐️ 5 (23)
Ferienhaus Seeblick	€64,140	€261	62%	3	2	2	€183	❌	❌	❌	Y / Y	⭐️ 0 (2)
Modern Penthouse: Sauna, Balcony, near Beach	€53,953	€186	77%	3	2	2	€221	❌	❌	✅	Y / Y	⭐️ 5 (31)
Familie und Meer	€40,055	€97	100%	3	2	3	€154	❌	❌	✅	N / Y	⭐️ 4.5 (12)
Villa Stranddistel, Ferienwohnung 3.5 Florence	€60,917	€340	48%	3	1	3	€184	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
MeerZeit-Sellin	€45,401	€171	66%	3	1	2	€159	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ferienhaus "Landlust" mit Strandkorb in Binz!	€26,948	€133	54%	3	2	1	€218	❌	✅	❌	Y / Y	⭐️ 5 (4)
Casa Ronja-Ferienhaus im Herzen von Baabe	€30,401	€167	48%	3	2	1	€192	❌	❌	❌	Y / Y	⭐️ 5 (15)
Holiday Apartment Nr.13 Sellin near to the beach	€21,758	€144	41%	3	2	3	€87	❌	❌	❌	Y / Y	⭐️ 5 (17)
Ostseestrandhus - Baabe (169745)	€39,282	€133	81%	3	2	1	€0	❌	✅	❌	Y / N	⭐️ 4.5 (3)
Seebrise Baabe (169732)	€31,834	€130	67%	3	2	1	€0	❌	✅	❌	Y / Y	⭐️ 4.5 (4)
Villa Sonneck Appartement 20	€35,756	€222	44%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (9)
Strandhaus Sellin auf Rügen	€28,983	€130	61%	3	2.5	7	€97	❌	❌	❌	Y / Y	⭐️ 5 (12)
Surfers Paradise	€29,035	€173	45%	3	2	1	€145	❌	❌	✅	Y / Y	⭐️ 0 (2)
Haus Amselstern	€37,257	€130	70%	3	2	7	€218	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bluepearl, Villa Charlotte	€50,577	€282	49%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Ferienhaus Joline	€34,807	€178	51%	3	1.5	1	€126	❌	❌	❌	Y / Y	⭐️ 5 (8)
Sunshine Cloud, Villa Claire	€47,300	€219	58%	3	3.5	4	€415	✅	❌	✅	Y / Y	⭐️ 0 (2)
Fischerwiege - Baabe (245513)	€49,674	€146	93%	3	2	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Sellin erleben - Villa Bertha Appartement "Heike"	€15,455	€87	45%	3	1	5	€154	❌	❌	❌	N / N	⭐️ 0 (1)
Ferienhaus für 6 Gäste mit 85m² in Baabe (169814)	€31,609	€95	91%	3	2	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (1)
Seeblick - Reetdachhaus - Ruhe wenige Meter zum	€14,648	€131	22%	3	1	1	€135	❌	❌	✅	Y / N	⭐️ 0 (0)
Fährhaus Nr. 14 Haus: Terrasse, Seeblick, Sauna- u	€15,576	€177	16%	3	1.5	1	€171	✅	❌	❌	Y / Y	⭐️ 0 (1)
Strandvilla Baabe 10 - Herzmuschel	€22,760	€319	17%	3	2	1	€179	❌	❌	❌	Y / Y	⭐️ 5 (4)
stilvolles Ferienhaus mit Strandkorb und Grillkota	€60,161	€155	98%	3	1.5	7	€154	❌	❌	❌	Y / Y	⭐️ 5 (5)
Stilvolles, behagliches Haus in Meeresnähe	€47,679	€134	97%	3	2	4	€178	❌	❌	❌	Y / Y	⭐️ 5 (32)
"Lütt Anni"/Top-Lage/freistehend/138qm/3Sz/2Bd	€23,521	€174	37%	3	2	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ferienwohnung Haus am See 1 in Neuensien	€36,788	€97	90%	3	1	5	€101	❌	❌	❌	Y / N	⭐️ 4.8 (39)
Küstenkind	€31,425	€171	43%	3	2.5	4	€251	❌	❌	❌	N / N	⭐️ 0 (1)
Holiday home Ruegenliebe - Apartment 01	€13,632	€233	16%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ferienhaus für 6 Gäste mit 85m² in Baabe (111071)	€12,041	€67	49%	3	3	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Ferienhaus Wiking Haus: Terrasse und Garten	€26,722	€235	8%	3	2	1	€280	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Ferienhaus Luv & Lee in Sellin \| Wohnung 1	€13,053	€149	24%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Villa Levante Binz \| Penthouse	€13,318	€235	12%	3	2	1	€252	❌	❌	✅	Y / Y	⭐️ 5 (4)
Ferienhaus für 8 Gäste mit 85m² in Baabe (111209)	€12,384	€75	45%	3	3	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Haus am Dünenstrand Haus: strandnah,Terrasse,Sauna	€21,310	€244	20%	3	2	1	€285	❌	❌	✅	Y / N	⭐️ 4.5 (6)
Haus Büdnerstube FeWo1: Garten, Sauna, Schwimmbad	€12,769	€143	8%	3	2	1	€238	✅	❌	❌	Y / N	⭐️ 4 (15)
Ferienhaus Seeblick 19 Feriendorf Klein Stresow Rü	€17,231	€235	20%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

344.98% 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)	€19,402	€38,805	€58,208	€77,611	€97,014	€194,028	€582,086
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€19,402	€38,805	€58,208	€77,611	€97,014	€194,028	€582,086

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

344.98%

Cap Rate

∞%

Return on Investment

344.98%

Preetz Lancken-Granitz, Mecklenburg-Vorpommern, 18586

3 bed • 1.5 bath • 5 guests

Purchase Price

Infinity

Airbnb Investor Score

€19,402

Annual Profit

Infinity%

Cap Rate

345.0%

Cash on Cash

€32,520

Annual Revenue

BNBCalc predicts this property will get $175 per night with 51% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€32,983

Avg annual revenue

51%

Avg occupancy rate

€175

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

€45k

€65k

€19,403

Profit

Revenue

€32,520

Operating Expenses

€13,118

Operating Income

€19,403

Mortgage & Taxes

€0

Profit (Cash Flow)

€19,403

€5,624

Cash Investment

Down Payment

€0

Renos & Furnishing

€5,624

Closing Costs

€0

Total

€5,624

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

344.98%

Cap Rate

∞%

Return on Investment

344.98%