BNBCalc Short Term Rental Investment Analysis Wideiweg, Verl, NRW, 33415

2 bed • 1 bath • 4 guests • €89

BNB

Calc

Annual Revenue

€23,928

Profit (Cash Flow)

€11,702

Cap Rate

13153.6%

Annual Revenue

€23,928

AirDNA projects €96/night at 53% occupancy ($18,639). Airbtics projects €101/night at 65% occupancy ($23,928). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, €101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,464	€24,668	€34,627	€47,049
Occupancy	57%	67%	74%	81%
Nightly Rate	€67	€98	€122	€153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gemütliche Wohnung in Zweifamilienhaus	€18,877	€65	77%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (163)
Gepflegte Wohnung im Ortskern	€26,740	€79	89%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (41)
GT-City Suite 01 I BBQ I Smart-TV I balcony	€38,936	€124	81%	2	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Ferienwohnung bei Jennifer (168545)	€25,433	€105	66%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Ganze Wohnung in Bielefeld (Nichtraucher)	€22,393	€115	52%	2	1.5	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (52)
Neu renovierte Dachgeschoss Whg.	€18,681	€79	63%	2	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (24)
Schönes Dachapartment (2 Schlafzimmer)	€12,869	€70	49%	2	1	2	€29	❌	❌	❌	N / N	⭐️ 5 (7)
Josti`s "Übernachten mit Flair"	€25,445	€97	71%	2	1.5	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (48)
Ferienwohnung Fecke Rietberg	€22,612	€71	83%	2	1.5	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (24)
Ferienwohnung Gütersloh/2. Schlafzimmer zubuchbar	€15,341	€59	69%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (36)
<Schlichti> im Zentralle Lage von Steinhagen.	€17,037	€67	63%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (160)
Ferienwohnung nähe Freilichtmuseum	€11,529	€53	58%	2	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (130)
Roof-Suite 01 I Aufzug I BBQ I WiFi I Balkon I TV	€37,796	€121	81%	2	1	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (18)
Wagner: CITY apartment with Netflix	€28,912	€188	42%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Dein Citynest - FeWo Meier	€35,829	€200	49%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
City Wohlfühloase - FeWo Berger	€34,346	€142	66%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Luxurious penthouse \| roof terrace/massage chair	€43,674	€153	78%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (67)
SHINY HOMES \| Modern Apartment in Bielefeld	€36,117	€110	86%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 0 (2)
3 Zimmer Wohnung in Hövelhof, 72m2, Wallbox	€12,542	€61	56%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (102)
5Min von der City - Wifi-Parkpl.-Netflix	€22,645	€121	50%	2	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (26)
Geräumige 3-Zimmer Küche, Bad Wohnung im EG	€21,899	€98	61%	2	1	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (13)
Mono im Teuto	€45,305	€164	70%	2	1.5	2	€87	❌	❌	❌	Y / Y	⭐️ 5 (239)
-Zentrale Wohnung-Balkon-Desingerküche-	€39,499	€148	72%	2	1.5	2	€25	❌	❌	✅	Y / Y	⭐️ 5 (44)
73 qm 2 Schlafzimmer, Wohnzimmer, Küche, Wallbox	€21,520	€79	73%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (30)
Calm 3room flat with garden, 2 separate bedrooms	€18,172	€55	88%	2	1.5	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (207)
SHINY HOMES \| Luxurious City Apartment	€33,429	€122	71%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Gemütliche, individuelle Wohnung in der Mitte	€16,592	€58	77%	2	1.5	2	€20	✅	❌	✅	Y / Y	⭐️ 5 (154)
Das Grünhaus	€14,281	€55	69%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (166)
Gemütliche Familienwohnung \| Stellplatz \| WLAN	€26,299	€95	71%	2	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Art-Appartement	€27,045	€107	69%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Loft Appartement	€25,848	€98	72%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (20)
CARiCASA: Beautiful Apartment in Bielefeld	€24,368	€153	41%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (9)
CARiCASA: Cozy apartment in Bielefeld	€20,965	€142	37%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (15)
Wohnung mit traumhafter Aussicht und Balkon	€23,077	€107	58%	2	2	3	€34	✅	❌	❌	Y / Y	⭐️ 5 (3)
Ferienwohnung am Teuto	€19,278	€79	63%	2	1	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (38)
Idyllisch gelegene Wohnung im Lippegolddorf Boke	€16,591	€68	60%	2	1	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (43)
schöne stylische Wohnung/WLAN/free Parking/Qsz-Bed	€8,869	€63	38%	2	1	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (66)
à la maison Bielefeld City nah	€18,173	€99	49%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (25)
Roof-Suite 02 I elevator I BBQ I WiFi I balcony	€29,795	€123	63%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (18)
Bielefelder Süden	€15,160	€49	81%	2	1	3	€49	❌	❌	✅	Y / Y	⭐️ 5 (150)

Return Metrics

276.04% 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)	€11,701	€23,403	€35,105	€46,807	€58,509	€117,019	€351,058
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€71	€71	€71	€71	€71	€71	€71
Down Payment	€17	€17	€17	€17	€17	€17	€17
Property Appreciation	€2	€5	€8	€11	€14	€30	€127
Total Return	€11,793	€23,498	€35,203	€46,907	€58,612	€117,139	€351,274

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

276.04%

Cap Rate

13,153.59%

Return on Investment

276.13%

Wideiweg Verl, Nordrhein-Westfalen, 33415

2 bed • 1 bath • 4 guests

Purchase Price

118436

Airbnb Investor Score

€11,701

Annual Profit

13153.6%

Cap Rate

276.0%

Cash on Cash

€23,928

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €96/night at 53% occupancy.Projected nightly rate is €101/night at 65% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€24,347

Avg annual revenue

65%

Avg occupancy rate

€101

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

€20k

€35k

€45k

€11,702

Profit

Revenue

€23,928

Operating Expenses

€12,221

Operating Income

€11,707

Mortgage & Taxes

€5

Profit (Cash Flow)

€11,702

€4,239

Cash Investment

Down Payment

€18

Renos & Furnishing

€4,219

Closing Costs

€3

Total

€4,239

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

276.04%

Cap Rate

13,153.59%

Return on Investment

276.13%