Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Bahnhofstraße, Buxtehude, NDS, 21614

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€27,891

Profit (Cash Flow)

€4,428

Cash on Cash Return

151.3%

Annual Revenue

€27,891

AirDNA projects €65/night at 75% occupancy ($17,797). Airbtics projects €76/night at 65% occupancy ($17,959). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 65% occupancy rate, €117 rate per night.

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

Percentiles25%50%75%90%
Revenue€9,980€21,740€28,627€36,587
Occupancy44%76%84%92%
Nightly Rate€61€77€86€101

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
€12,842
€86
32%
111€61❌❌❌Y / Y⭐️ 4.5 (13)
€14,609
€58
69%
112€0❌❌❌N / Y⭐️ 5 (109)
€24,089
€76
87%
112€0❌❌❌Y / Y⭐️ 5 (22)
€21,046
€63
91%
112€0❌❌❌Y / Y⭐️ 5 (170)
€21,205
€62
93%
116€0❌❌❌Y / Y⭐️ 0 (2)
€22,775
€82
76%
112€0❌❌❌Y / Y⭐️ 5 (46)
€22,578
€75
81%
113€38❌❌❌Y / Y⭐️ 5 (50)
€22,822
€70
88%
102€29❌❌❌N / Y⭐️ 5 (42)
€22,280
€80
76%
111€0❌❌❌N / N⭐️ 4.5 (5)
€17,994
€54
89%
113€28❌❌❌Y / Y⭐️ 5 (47)
€26,122
€88
81%
112€0❌❌❌Y / Y⭐️ 5 (17)
€19,700
€64
84%
114€0❌❌❌Y / Y⭐️ 5 (19)
€8,886
€78
31%
111€0❌❌❌Y / Y⭐️ 0 (2)
€11,815
€83
39%
111€0❌❌❌Y / Y⭐️ 0 (2)
€11,390
€45
62%
115€48❌❌✅Y / Y⭐️ 0 (1)
€34,424
€120
77%
111€38❌❌✅Y / Y⭐️ 5 (21)
€11,434
€40
78%
115€0❌❌❌Y / Y⭐️ 5 (18)
€19,349
€117
45%
111€0❌❌❌N / N⭐️ 0 (2)
€18,389
€73
66%
112€37❌❌❌N / Y⭐️ 5 (45)
€11,752
€73
44%
111€0❌❌❌Y / Y⭐️ 5 (23)
€17,063
€48
97%
112€0❌❌❌Y / N⭐️ 4.6 (15)
€25,174
€75
92%
112€0❌❌❌Y / Y⭐️ 5 (20)
€10,555
€53
54%
1130€96❌❌❌Y / Y⭐️ 5 (9)
€24,037
€85
76%
112€34❌❌❌Y / N⭐️ 5 (19)
€14,137
€62
62%
1130€0❌❌❌Y / N⭐️ 4.5 (33)
€19,004
€95
53%
116€86❌❌❌Y / Y⭐️ 5 (9)
€28,174
€83
93%
114€48❌❌❌N / Y⭐️ 5 (6)
€23,901
€82
77%
114€48❌❌❌Y / Y⭐️ 5 (14)
€27,892
€84
90%
114€48❌❌❌Y / Y⭐️ 5 (19)
€31,396
€109
79%
112€0❌❌❌Y / Y⭐️ 5 (21)
€8,092
€48
46%
1128€0❌❌❌Y / Y⭐️ 0 (0)
€7,166
€45
44%
1130€0❌❌❌Y / Y⭐️ 0 (2)
€15,350
€55
76%
1130€0❌❌❌Y / Y⭐️ 0 (1)
€36,483
€100
100%
111€0❌❌❌Y / N⭐️ 0 (0)
€14,821
€58
70%
1190€0❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

151.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€4,428€8,856€13,284€17,713€22,141€44,282€132,848
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€4,428€8,856€13,284€17,713€22,141€44,282€132,848

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

151.32%

Payback Period Days

241

Return on Investment

151.32%

property-location

Bahnhofstraße Buxtehude, Niedersachsen, 21614

1 bed • 1 bath • 4 guests

€27,891

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €65/night at 75% occupancy.Projected nightly rate is €76/night at 65% occupancy.

Top 58% of comparables

Top 6% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€18,162

Avg annual revenue

65%

Avg occupancy rate

€76

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

€5k

€15k

€25k

€35k

Sign up to see the data on 40 all comparables

€4,428

Profit

Revenue

€27,891

Operating Expenses

€11,462

Operating Income

€16,428

Net Effective Rent

€12,000

Profit (Cash Flow)

€4,428

€2,926

Cash Investment

Renos & Furnishing

€2,837

Setup Costs

€89

Total

€2,926

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

151.32%

Payback Period Days

241