BNBCalc Short Term Rental Rental Arbitrage Analysis Talweg 4, Dahlem-Schmidtheim, Germany

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€33,377

Profit (Cash Flow)

€9,786

Cash on Cash Return

211.4%

Annual Revenue

€33,377

AirDNA projects €90/night at 62% occupancy ($20,360). Airbtics projects €117/night at 60% occupancy ($25,636). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, €134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,895	€25,406	€34,281	€48,195
Occupancy	52%	60%	68%	78%
Nightly Rate	€92	€113	€134	€163

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gleis 2, Waggon mit Ofen, opt. Whirlpool + Sauna	€27,769	€110	67%	2	1	1	€31	❌	✅	❌	Y / Y	⭐️ 5 (69)
Das Stellwerk, 3 Terrassen, opt. Sauna+Whirlpool	€15,926	€65	64%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (87)
Integriertes Ferienhaus mit Wohlfühlgarantie	€21,868	€100	60%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Eifel hautnah am Wald Holz Kamin nähe See + Hunde	€15,612	€80	49%	2	1	2	€93	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Ferienwohnung Eifel-Roedis	€29,126	€105	73%	2	1	1	€57	❌	❌	✅	Y / Y	⭐️ 5 (37)
Ferienhof Weites Land - Wohnung Wiese	€24,968	€122	56%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (51)
Glamorous Cottage Chimney Sauna	€61,758	€281	58%	2	2	2	€157	❌	✅	✅	Y / Y	⭐️ 5 (63)
Landhaus Schnorrenberg vakantiewoning Der Sequoia	€34,140	€139	67%	2	1.5	2	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Landhaus Schnorrenberg vakantiewoning Die Buche	€34,922	€134	71%	2	1.5	2	€0	❌	✅	❌	N / N	⭐️ 4.5 (3)
Panoramawohnung Vulkaneifel 4 Sterne	€16,310	€85	47%	2	1.5	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (103)
Ferienhaus Eifelblick	€32,733	€132	60%	2	2.5	2	€89	❌	❌	✅	Y / Y	⭐️ 5 (3)
Ferienhaus Gemütlichkeit Eifel Kronenburger See	€23,173	€99	63%	2	1	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (32)
Geräumige Wohnung für Naturliebhaber*innen	€16,316	€84	53%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Liebevoll eingerichtetes Haus am Fuße der Burg	€15,570	€128	33%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (59)
Well-being in Eifel	€22,617	€73	79%	2	1	2	€42	❌	❌	❌	N / Y	⭐️ 4.5 (25)
Ferienwohnung Eifelhöhe Reger (178833)	€27,419	€119	63%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Behagliches Haus mit Panoramablick	€19,766	€95	57%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Outdoor Jachthut in de Eifel	€17,087	€102	45%	2	1.5	3	€52	❌	❌	✅	N / N	⭐️ 4.5 (73)
Landhaus im Fachwerkstil in der Eifel	€9,467	€49	51%	2	2.5	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (102)
Wald-Chalet Vulkaneifel	€59,642	€170	95%	2	1	3	€68	❌	❌	❌	Y / Y	⭐️ 5 (184)
Landhaus Schnorrenberg vakantiewoning Die Linde	€39,005	€146	73%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Ferienwohnung Eifel Stadtkyll	€22,451	€136	45%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Mefady Ferienhaus mit Massagesessel	€24,413	€119	54%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (5)
Ferienwohnung Eifelhöhe Pützer (178832)	€33,673	€118	78%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Wohnung am Georgstor Blankenheim	€11,878	€82	37%	2	1	2	€31	❌	❌	❌	N / N	⭐️ 5 (17)
Zur schönen Aussicht	€20,181	€80	68%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (36)
Erholung in der Burgscheune (Whg. "Kornspeicher")	€11,712	€53	59%	2	1	4	€42	❌	❌	❌	Y / Y	⭐️ 5 (129)
Entspannungsparadies in Hellenthal/Eifel	€23,971	€116	55%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (6)
Liebevoll renoviertes Fachwerkhaus im Nationalpark	€20,366	€127	43%	2	1.5	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (118)
Relaxloft Luxury Appartement mit Sauna/ Whirlpool	€43,247	€188	63%	2	1	2	€0	❌	✅	❌	N / Y	⭐️ 5 (148)
Idyllisches Bauernhaus	€50,600	€138	100%	2	2	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (36)
Eifel: Villa Schmidtheim am Marktplatz +Fahrräder	€38,188	€147	71%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Gemütliches Ferienhaus mit großem Garten	€20,500	€107	52%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (15)
Quellenhof - Wohnen im Denkmal * Wohnung BURG*	€27,545	€198	37%	2	2	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (4)
Eifeloase: Erhohlung pur - eine Auszeit im Grünen	€22,217	€99	60%	2	1	1	€15	❌	❌	❌	N / N	⭐️ 5 (4)
Ferienwohnung "Waldblick" in der Eifel	€25,770	€99	70%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (13)
Am Fuchsbau	€22,590	€111	54%	2	1	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (19)
Ferienhaus EifelNest	€52,026	€163	87%	2	1.5	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (82)
Eifelruh (169327)	€25,364	€124	56%	2	3	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Freistaat Eifel, lovingly restored Eifel farmhouse	€17,254	€73	62%	2	1	2	€29	❌	❌	✅	N / Y	⭐️ 5 (32)

Return Metrics

211.41% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€9,786	€19,572	€29,359	€39,145	€48,932	€97,864	€293,592
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	€9,786	€19,572	€29,359	€39,145	€48,932	€97,864	€293,592

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

211.41%

Payback Period Days

172

Return on Investment

211.41%

4 Talweg Dahlem, Nordrhein-Westfalen, 53949

2 bed • 1 bath • 4 guests

Monthly Rent

€33,377

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €90/night at 62% occupancy.Projected nightly rate is €117/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€26,978

Avg annual revenue

60%

Avg occupancy rate

€117

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

€25k

€45k

€65k

€9,786

Profit

Revenue

€33,377

Operating Expenses

€12,790

Operating Income

€20,586

Net Effective Rent

€10,800

Profit (Cash Flow)

€9,786

€4,629

Cash Investment

Renos & Furnishing

€4,532

Setup Costs

€97

Total

€4,629

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

211.41%

Payback Period Days

172