BNBCalc Short Term Rental Rental Arbitrage Analysis 19 Kirchberg, Bad Lauterberg im Harz, NDS, 37431

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€54,324

Profit (Cash Flow)

€39,345

Cash on Cash Return

656.4%

Annual Revenue

€54,324

AirDNA projects €132/night at 47% occupancy ($22,583). Airbtics projects €183/night at 49% occupancy ($32,757). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, €256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,145	€28,830	€55,001	€81,223
Occupancy	41%	49%	58%	73%
Nightly Rate	€112	€158	€256	€296

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment Bergoase	€32,126	€194	45%	3	2	5	€51	❌	❌	✅	Y / Y	⭐️ 0 (1)
"Hygge Hus Harz" Moderne 2018 öko sanierte Wohnung	€25,754	€142	49%	3	1.5	3	€92	❌	❌	✅	Y / Y	⭐️ 5 (32)
"Hygge Hus Harz" Moderne 2018 öko sanierte Wohnung	€28,318	€127	60%	3	1	3	€77	❌	❌	✅	Y / Y	⭐️ 5 (44)
Zur Nachteule (175987)	€22,746	€152	41%	3	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Familienfreundliche 3* Fewo	€14,532	€81	49%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Haus Harzer BergblickALL INCLUSIVE120qm bis 10 P	€19,595	€103	52%	3	2	3	€0	✅	✅	✅	Y / Y	⭐️ 5 (57)
Comfy and cozy log cabin + garden	€42,235	€256	45%	3	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Blockhaus für maximal 8 Personen (III)	€38,910	€259	41%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Ferienhaus Vierjahreszeiten	€25,962	€181	39%	3	3	2	€108	❌	❌	✅	Y / Y	⭐️ 5 (20)
Ferienwohnung „Auszeit“	€14,622	€83	48%	3	1.5	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (26)
Großzügiges Haus mit Garten und viel Platz in Herzberg am Harzrand. Ideal zum Wandern, Radfahren, im	€24,697	€126	53%	3	2	2	€144	❌	❌	❌	Y / Y	⭐️ 5 (37)
Tolle Wohnung mit 3 Schlafzimmern u. 3 Duschbädern	€41,314	€169	66%	3	3	3	€92	❌	❌	❌	Y / Y	⭐️ 5 (76)
6-Pers App. at Ski-Lift, Bike park and Toboggan	€53,779	€316	46%	3	1.5	2	€123	❌	❌	❌	Y / N	⭐️ 0 (2)
Gemütliches Blockhaus mit Garten (I)	€46,674	€260	49%	3	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Ferienhaus Berg-Zeit	€87,018	€314	73%	3	2	2	€133	❌	❌	❌	Y / Y	⭐️ 5 (43)
Turm-Suite im Ferienhaus Vierjahreszeiten	€31,367	€235	36%	3	3	2	€112	❌	❌	✅	Y / Y	⭐️ 5 (19)
Haus für 1 bis 8 Personen am Rand des Harz	€10,058	€72	37%	3	1	4	€51	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
5 Harzer Berge Bocksberg	€34,457	€122	75%	3	1	1	€97	❌	❌	✅	Y / Y	⭐️ 5 (8)
Ferienhaus Blockhaus bis 6 Personen Kamin + Hund	€20,757	€98	57%	3	1	2	€82	❌	❌	✅	N / Y	⭐️ 5 (68)
Ferienhaus BellaVita komplett saniert mit Sauna	€30,143	€160	50%	3	2.5	3	€139	❌	❌	✅	Y / Y	⭐️ 0 (1)
Platell Ferienhäuser Harz, Lonau	€30,225	€180	45%	3	2	2	€77	❌	❌	✅	Y / N	⭐️ 5 (31)
Living with a view in the Villa des Artistes	€70,657	€299	64%	3	2	2	€112	❌	❌	❌	Y / Y	⭐️ 5 (25)
HarZeit 1e	€37,159	€203	50%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
FH SweetHome - 100qm mit großem Garten - 3 Hunde	€38,255	€156	66%	3	1.5	3	€123	❌	❌	✅	Y / Y	⭐️ 5 (3)
Wieda	€29,307	€151	53%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (46)
Hausbergblick	€26,233	€98	73%	3	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Harz-Momente "Lieblingsplatz"	€15,111	€107	37%	3	2	1	€134	❌	❌	❌	Y / Y	⭐️ 0 (2)
Exklusive Wohnung im Harz mit Sauna Wintergarten	€42,504	€139	83%	3	2	3	€92	❌	❌	❌	Y / Y	⭐️ 5 (73)
4-6 persons in beautiful western Harz	€18,817	€114	44%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Ferienhaus Bergblick Herzberg Nationalpark Harz	€22,669	€95	63%	3	3	3	€82	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
House-Premium-Private Bathroom-Mountain view-Werkm	€83,934	€275	83%	3	1.5	2	€88	❌	❌	✅	Y / Y	⭐️ 5 (23)
2 Etagen Loft mit Dachterrassen, Schwimmbad, Kamin	€13,639	€40	58%	3	2	2	€77	✅	❌	❌	Y / Y	⭐️ 4.8 (89)
Ferienwohnung im Haus Harz Urlaub	€20,725	€103	55%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
Biberchalet-Blockhaus am Bühberg	€28,891	€161	49%	3	2	7	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Ferienhaus Walkenried	€29,040	€194	41%	3	3	2	€155	✅	❌	✅	Y / N	⭐️ 5 (3)

Return Metrics

656.36% 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)	€39,344	€78,689	€118,034	€157,379	€196,724	€393,449	€1,180,349
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	€39,344	€78,689	€118,034	€157,379	€196,724	€393,449	€1,180,349

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

656.36%

Payback Period Days

Return on Investment

656.36%

19 Kirchberg Bad Lauterberg im Harz, Niedersachsen, 37431

3 bed • 1 bath • 6 guests

Monthly Rent

€54,324

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €132/night at 47% occupancy.Projected nightly rate is €183/night at 49% 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.

€32,181

Avg annual revenue

49%

Avg occupancy rate

€183

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

€35k

€60k

€90k

€39,345

Profit

Revenue

€54,324

Operating Expenses

€14,967

Operating Income

€39,357

Net Effective Rent

€12

Profit (Cash Flow)

€39,345

€5,994

Cash Investment

Renos & Furnishing

€5,899

Setup Costs

€95

Total

€5,994

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

656.36%

Payback Period Days