BNBCalc Short Term Rental Rental Arbitrage Analysis Herbert-Rust-Weg, Hamm, Germany

2 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$25,677

Profit (Cash Flow)

-$10,580

Cash on Cash Return

-221.0%

Annual Revenue

$25,677

AirDNA projects $99/night at 64% occupancy ($23,141). Airbtics projects $95/night at 74% occupancy ($25,676). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,250	$25,083	$35,148	$48,190
Occupancy	63%	74%	83%	92%
Nightly Rate	$77	$90	$112	$138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wohlfühloase Datteln-Hamm-Kanal	$38,705	$141	75%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Premium Suite 01 I Smart TV I Terrace I WiFi	$44,196	$138	83%	2	1	1	$81	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Modern Apart63 3 Room, SmartTV, Free Wifi	$34,177	$161	58%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
MyPlaceBerge 2 Schlafzimmer im Süden von Hamm	$27,841	$77	98%	2	1	2	$22	❌	❌	❌	N / Y	⭐️ 5 (77)
Furnished apartment for 4-6 people	$22,911	$63	97%	2	1.5	1	$27	❌	❌	✅	Y / Y	⭐️ 5 (27)
Wohnung in Hamm - Netflix + WLan + free parking	$28,555	$94	83%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Gemütlicher 'Landhaus Charme mit Garten+ Fahrräder	$20,423	$90	62%	2	1	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (127)
Premium Suite 02 I SmartTV I WiFi I Balcony	$47,309	$151	81%	2	1	1	$81	❌	❌	❌	Y / Y	⭐️ 5 (11)
Gemütliches Studio auf dem Lande, Möhnesee 30 Km	$10,859	$69	43%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (52)
Charmantes Haus - ein kleines Juwel für Auszeiten	$25,092	$90	74%	2	1	2	$42	❌	❌	✅	Y / Y	⭐️ 5 (32)
"Lets go Landhaus"*** Ferienwohnung in Lippetal	$21,068	$72	77%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (224)
Villa "Q"	$19,325	$88	60%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (338)
Ferienwohnung ´Gaia`	$26,277	$93	74%	2	1	1	$33	❌	❌	❌	N / Y	⭐️ 5 (36)
Gemütliche Wohnung in Werne an der Lippe	$23,141	$66	94%	2	1	2	$27	❌	❌	❌	N / Y	⭐️ 5 (98)
Cozy & private Appartement + free parking	$26,022	$90	79%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ferienwohnung de Jong	$19,839	$88	60%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (26)
Ländlich, zentrale Ferienwohnung – in Lippetal	$15,015	$67	59%	2	1	2	$32	❌	❌	❌	N / Y	⭐️ 5 (15)
Behagliches Haus mit Kamin und Sauna.	$25,533	$109	64%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
fewo-nord-cap	$16,111	$71	62%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
Ferienwohnung mit großem Balkon im Münsterland	$15,153	$45	92%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (94)
Apartment mit Balkon am Hbf + Amazon Prime	$26,714	$93	77%	2	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (12)
Ferienwohnung Antonius Tönnishäuschen	$24,493	$89	70%	2	1	3	$86	❌	❌	❌	Y / Y	⭐️ 5 (12)
Übernachtung Unna	$17,431	$52	89%	2	1	1	$16	❌	❌	❌	Y / Y	⭐️ 5 (49)
Central & ultra-modern city apartment in Unna	$28,573	$115	65%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Patrizierhaus St. Pauli Brauhaus Zwiebel St. Pauli	$30,602	$129	64%	2	1	2	$64	❌	❌	✅	Y / Y	⭐️ 5 (14)
Gemütliche und helle Wohnung	$23,700	$87	72%	2	1.5	1	$43	❌	❌	✅	Y / Y	⭐️ 5 (43)
Ferienwohnung Isabella am See	$26,898	$88	81%	2	1	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (65)
Auszeit am See ***** Wohnung "Südwind", 70qm	$23,525	$107	57%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (40)
Helle Wohnung mit hohen Standard auf 85qm2	$29,687	$82	89%	2	1	3	$96	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Cozy 100m² apartment near the lake	$29,794	$112	71%	2	1.5	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (13)
Familysuite BoHo \| Sauna \| Parking \| BBQ \|	$37,223	$116	84%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (33)
Stadtnahe 70 qm DG-Wohnung in ruhiger Lage	$29,463	$102	78%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (87)
Balance: Apartment - Central - Exhibition -Stadium	$38,611	$142	72%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (26)
Haus Soestblick - Ferienwohnung	$23,398	$100	62%	2	1	3	$54	❌	❌	✅	Y / Y	⭐️ 5 (9)
Dortmund City Wohnung 85/3	$19,639	$82	62%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
City Wohnung Dortmund 89/11	$18,834	$78	64%	2	1	2	$43	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Urlaub im Münsterland	$35,239	$116	83%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Kleine Auszeit	$34,382	$122	77%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (114)
Apartment Am Stadtwald/ Werne/ Germany	$32,755	$91	96%	2	1	1	$33	❌	❌	✅	Y / Y	⭐️ 5 (28)
Haus am Wald	$18,723	$58	86%	2	1.5	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (229)

Return Metrics

-220.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,579	-$21,159	-$31,739	-$42,319	-$52,898	-$105,797	-$317,393
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	-$10,579	-$21,159	-$31,739	-$42,319	-$52,898	-$105,797	-$317,393

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-220.96%

Payback Period Days

Return on Investment

-220.96%

Herbert-Rust-Weg Hamm, Nordrhein-Westfalen, 59071

2 bed • 1 bath • 1 guests

Monthly Rent

$25,677

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $99/night at 64% occupancy.Projected nightly rate is $95/night at 74% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$26,430

Avg annual revenue

74%

Avg occupancy rate

$95

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

$50k

-$10,580

Profit

Revenue

$25,677

Operating Expenses

$12,256

Operating Income

$13,420

Net Effective Rent

$24,000

Profit (Cash Flow)

-$10,580

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-220.96%

Payback Period Days