BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Hubertusweg, Siegen-Fischbacherberg, Germany

3 bed • 1 bath • 4 guests • €700

BNB

Calc

Annual Revenue

€32,872

Profit (Cash Flow)

€18,078

Cash on Cash Return

325.5%

Annual Revenue

€32,872

AirDNA projects €75/night at 62% occupancy ($17,002). Airbtics projects €99/night at 60% occupancy ($21,680). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, €150 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,736€20,318€35,493€47,499
Occupancy46%61%75%84%
Nightly Rate€68€89€125€150

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
Das alte Kutscherhaus -Table View 1C
€37,730
€155
64%
31.55€86❌❌✅Y / Y⭐️ 5 (5)
Monteur/Ferienwohnung Siegen
€24,939
€117
58%
312€0❌❌❌Y / N⭐️ 0 (1)
Ferienwohnung Zur Dorfschenke 2
€27,825
€133
57%
312€0❌❌❌Y / Y⭐️ 4 (6)
Ferienwohnung Pütz
€30,415
€148
56%
312€0❌❌❌Y / Y⭐️ 4 (6)
Ferienhaus in Niederfischbach zur Alleinnutzung...
€18,468
€60
82%
31.52€34❌❌✅Y / Y⭐️ 5 (119)
Das kleine Ferienhaus „ die kleine Auszeit“
€12,689
€77
44%
31.52€48❌❌❌Y / Y⭐️ 5 (27)
Ferienwohnung am Stausee
€13,987
€102
36%
311€14❌❌✅Y / N⭐️ 4.5 (26)
Retreat house in quiet rural area
€22,539
€73
84%
312€0❌❌❌N / Y⭐️ 5 (15)
Een gezellige 2 onder 1 kap woning
€18,883
€78
65%
313€48❌❌❌Y / Y⭐️ 4.5 (24)
Gemütliches Ferienhaus! Garten, Ofen, 6 Personen
€30,193
€96
82%
31.53€75❌❌❌Y / N⭐️ 5 (57)
Wohnung mit Galerie in altem Fachwerkhaus
€12,777
€67
52%
322€0❌❌❌Y / Y⭐️ 5 (176)
Ferienhaus Wald und Wiese
€25,773
€108
62%
312€42❌❌❌Y / Y⭐️ 5 (4)
Ferienwohnung mit ruhiger Lage
€38,963
€116
92%
31.52€0❌❌❌Y / N⭐️ 0 (1)
Ferienwohnung Haiger/Burbach
€17,795
€72
64%
312€86❌❌❌Y / Y⭐️ 5 (25)
Bauernhaus mit Kamin und Garten
€20,730
€69
81%
31.53€38❌❌❌Y / Y⭐️ 5 (125)
Alleinstehendes Waldhaus am Rothaarsteig
€27,503
€125
60%
323€76❌❌✅Y / Y⭐️ 5 (235)
SiegtalBUDE - direkt an der Sieg
€19,704
€102
53%
314€0❌❌✅Y / N⭐️ 0 (1)
Gemütliche Ferienhütte mit Badeteich (ggf. Sauna)
€24,247
€84
74%
313€66❌❌✅Y / Y⭐️ 5 (37)
Ferienwohnung Westerwaldblick
€23,046
€112
54%
312€100❌❌❌Y / Y⭐️ 0 (2)
Ferienwohnung im Oberbergischen
€20,082
€73
72%
313€57❌❌✅Y / Y⭐️ 4.5 (13)
DAS 1718 LOFT Hachenburg
€46,639
€131
90%
33.52€115❌❌✅Y / Y⭐️ 5 (3)
Ferienwohnung auf dem Bioland Bauernhof
€15,472
€64
65%
322€48❌❌❌Y / Y⭐️ 5 (9)
120 Jahre altes Fachwerkhaus
€17,915
€57
79%
315€91❌❌✅Y / Y⭐️ 4.5 (19)
House in the woods with fenced garden
€26,300
€113
63%
313€48❌❌✅Y / Y⭐️ 5 (30)
4 Gäste kein Problem !
€24,328
€190
35%
311€0❌❌❌N / Y⭐️ 0 (0)
Haus in ländlicher Umgebung
€8,476
€61
38%
321€0❌❌✅Y / Y⭐️ 5 (21)
Schöne Ferienwohnung 85 qm, 5 Pers. und 1 Hund
€19,149
€55
93%
312€48❌❌✅Y / Y⭐️ 5 (22)
Ferienhaus unterm Schloss
€14,601
€86
45%
31.52€28❌❌❌Y / Y⭐️ 5 (22)
Wohnung in Stadt Siegen
€8,509
€49
47%
311€0❌❌❌N / Y⭐️ 5 (25)
OE01 nice & cozy 4 room apartment with WiFi
€37,275
€150
64%
315€140❌❌❌Y / N⭐️ 5 (2)
Astert – Ferien pur in der Natur
€19,497
€63
84%
313€72❌❌❌Y / Y⭐️ 5 (39)
Ferienwohnung am Natursteig Sieg und Westerwald
€23,021
€93
66%
312€66❌❌✅Y / Y⭐️ 5 (79)
Gemütliche FEWO, Nähe Bad Marienberg, Hachenburg
€13,108
€60
59%
322€57❌❌❌Y / Y⭐️ 5 (35)
ruhige Wohlfühloase bei Dillenburg mit Netflix
€14,502
€49
79%
312€28❌❌❌Y / Y⭐️ 4.8 (67)
Schelder Appartment
€20,545
€137
41%
311€0❌❌❌Y / Y⭐️ 5 (4)
Das blaue Haus am Rothaarsteig
€22,444
€132
42%
322€57✅❌❌Y / Y⭐️ 5 (11)
Ferienwohnung „Milka“
€11,864
€82
39%
325€57❌❌❌Y / Y⭐️ 0 (0)
95qm Dachgeschoss 𝔸𝕝𝕥𝕖 𝔹ä𝕔𝕜𝕖𝕣𝕖𝕚
€13,520
€72
51%
311€0❌❌❌Y / Y⭐️ 5 (12)

Return Metrics

325.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€18,078€36,156€54,234€72,312€90,390€180,781€542,344
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€21€42€64€87€111€240€999
Total Return€18,099€36,198€54,299€72,400€90,502€181,022€543,343

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

325.48%

Payback Period Days

112

Return on Investment

325.86%

property-location

Hubertusweg Siegen, Nordrhein-Westfalen, 57072

3 bed • 1 bath • 4 guests

€32,872

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €75/night at 62% occupancy.Projected nightly rate is €99/night at 60% occupancy.

Top 51% of comparables

Top 11% 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.

€21,325

Avg annual revenue

60%

Avg occupancy rate

€99

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

€20k

€35k

€50k

Sign up to see the data on 40 all comparables

€18,078

Profit

Revenue

€32,872

Operating Expenses

€6,394

Operating Income

€26,478

Net Effective Rent

€8,400

Profit (Cash Flow)

€18,078

€5,554

Cash Investment

Renos & Furnishing

€5,466

Setup Costs

€88

Total

€5,554

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

325.48%

Payback Period Days

112