BNBCalc Short Term Rental Rental Arbitrage Analysis Am Dehmsee, Berkenbrück, BB, 15518

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€41,605

Profit (Cash Flow)

€18,260

Cash on Cash Return

298.7%

Annual Revenue

€41,605

AirDNA projects €104/night at 67% occupancy ($25,453). Airbtics projects €190/night at 62% occupancy ($42,925). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,181	€38,862	€68,203	€106,644
Occupancy	49%	61%	80%	89%
Nightly Rate	€122	€170	€227	€320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxus Ferienhaus Bad Saarow	€82,580	€437	50%	3	2.5	2	€63	❌	❌	❌	Y / Y	⭐️ 4 (3)
Landarbeiterhaus Hartensdorf	€89,317	€316	76%	3	3	3	€68	❌	❌	❌	N / N	⭐️ 5 (7)
Ferienhaus in naturnaher Umgebung in Briesen/Mark	€20,504	€82	66%	3	1	3	€31	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Fünen by Interhome	€30,441	€181	46%	3	2	1	€0	❌	✅	❌	Y / N	⭐️ 4 (15)
Haus am See mit Boot und Sauna	€28,222	€119	63%	3	2.5	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (140)
Natur erleben und Ruhe genießen	€45,913	€183	68%	3	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (27)
Modernes Ferienhaus Nähe Scharmützelsee 6 Pers.	€61,738	€296	56%	3	2	2	€126	❌	❌	❌	Y / Y	⭐️ 5 (3)
Seeblick eins im Waldschlößchen	€58,334	€361	43%	3	1	2	€105	✅	✅	✅	Y / Y	⭐️ 5 (110)
Waldhaus mitten im Naturpark Märkische Schweiz	€40,402	€128	84%	3	2	3	€68	❌	❌	❌	Y / Y	⭐️ 5 (135)
Ferienwohnung im Schlaubetal	€11,992	€47	63%	3	1	3	€37	❌	❌	❌	Y / Y	⭐️ 5 (50)
Ferienhaus Liesfeld Langewahl	€26,229	€94	76%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Ferienwohnung Fuchs. Zwischen Wald&See.	€22,726	€197	31%	3	1.5	4	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Entspannung im Grünen direkt an der Spree (WHG 6)	€37,285	€126	80%	3	1.5	3	€21	❌	❌	✅	Y / Y	⭐️ 5 (10)
Holiday house Müllrose, quiet, but very central	€42,737	€150	78%	3	1.5	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Maisonette apartment in Bad Saarow at 100 m from the lake	€24,671	€143	41%	3	2	1	€110	❌	❌	✅	Y / N	⭐️ 5 (17)
Naturcamp am See	€31,971	€240	36%	3	3	1	€68	❌	❌	✅	Y / N	⭐️ 5 (23)
Artist House Oderbruch	€55,888	€295	46%	3	2	5	€179	❌	❌	✅	Y / Y	⭐️ 5 (67)
Oase der Ruhe 2 im Naturpark	€31,523	€138	59%	3	2	2	€105	❌	❌	✅	Y / Y	⭐️ 5 (3)
THE CHIPP-Designapartment	€70,384	€484	39%	3	2	1	€176	✅	❌	❌	Y / Y	⭐️ 0 (1)
Charming Villa Honigpumpe with Lakeview	€42,147	€206	55%	3	2	7	€131	❌	❌	✅	Y / Y	⭐️ 5 (46)
LikeHome House in Heinersdorf - 30 Min to TESLA	€56,088	€167	85%	3	2.5	7	€179	❌	✅	❌	Y / Y	⭐️ 0 (2)
family house near the lake	€24,266	€121	55%	3	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charmante Monteur-/ Ferienwohnung b. Berlin, Tesla	€39,640	€190	56%	3	1	4	€52	❌	❌	✅	Y / N	⭐️ 4.5 (3)
Schöne 4 Raum Wohnung / Monteurwohnung Nahe Tesla	€38,588	€182	58%	3	1	14	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Ferienwohnung mit Seeblick	€64,683	€295	60%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ferien am Scharmützelsee * Waldblick * AtelierCafé	€33,060	€109	81%	3	1	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (21)
Really lovely old holiday house with sea view	€45,103	€209	55%	3	3	5	€84	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Luxus-Oase mit Seeblick	€80,114	€246	89%	3	2	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (31)
Arbio Monteurzimmer Grünheide for 6	€39,279	€134	80%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Arbio Grünheide 3 bedrooms	€34,369	€134	70%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Blick ins Freie: Landhaus mit idyllischem Garten	€36,392	€122	78%	3	2	4	€58	❌	❌	✅	Y / Y	⭐️ 5 (7)
Großes Haus in ruhiger Lage	€38,380	€113	93%	3	2	7	€0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Willkommen in unserer FeWo	€17,923	€54	90%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Reihenhäuser im Schlosspark Bad Saarow	€31,665	€173	50%	3	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
House with Sauna - edge of Berlin. Near S-Bahn	€46,371	€134	90%	3	1.5	10	€89	❌	✅	❌	Y / Y	⭐️ 5 (11)
Ferienwohnung im schönen Oderbruch bei Gorgast	€25,359	€86	81%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Am See: 360° by teamgeist Premium Maisonette Apt.	€47,666	€395	33%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Rück'Heim	€34,867	€95	100%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

298.72% 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)	€18,259	€36,519	€54,779	€73,039	€91,298	€182,597	€547,793
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	€18,259	€36,519	€54,779	€73,039	€91,298	€182,597	€547,793

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

298.72%

Payback Period Days

122

Return on Investment

298.72%

Am Dehmsee Berkenbrück, Brandenburg, 15518

3 bed • 1 bath • 6 guests

Monthly Rent

€41,605

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €104/night at 67% occupancy.Projected nightly rate is €190/night at 62% occupancy.

Occupancy Rate

Top 48% 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.

€40,621

Avg annual revenue

62%

Avg occupancy rate

€190

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

€65k

€90k

€18,260

Profit

Revenue

€41,605

Operating Expenses

€13,745

Operating Income

€27,860

Net Effective Rent

€9,600

Profit (Cash Flow)

€18,260

€6,113

Cash Investment

Renos & Furnishing

€6,015

Setup Costs

€97

Total

€6,113

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

298.72%

Payback Period Days

122