BNBCalc Short Term Rental Rental Arbitrage Analysis Lingener Straße, Nordhorn, Germany

2 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€30,758

Profit (Cash Flow)

€12,654

Cash on Cash Return

285.8%

Annual Revenue

€30,758

AirDNA projects €142/night at 58% occupancy ($30,163). Airbtics projects €128/night at 66% occupancy ($30,758). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 66% occupancy rate, €128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€25,491	€32,377	€40,352	€54,795
Occupancy	57%	67%	76%	86%
Nightly Rate	€118	€128	€140	€166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Unterkunft, ruhige Lage	€19,835	€64	81%	2	1	1	€60	❌	❌	✅	Y / N	⭐️ 4.5 (28)
FeWo Kupferkrug - historisch und im Stadtzentrum	€22,578	€82	68%	2	1	1	€80	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
VechteSonne - Nordhorn (169934)	€30,835	€126	67%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Strandkorb - Nordhorn (169868)	€30,003	€132	62%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (1)
Vechtestübchen - Nordhorn (169926)	€30,913	€134	63%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (2)
Lee - Nordhorn (169938)	€27,552	€128	59%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (2)
SeeHus - Nordhorn (169922)	€33,248	€121	75%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Maritimes Glück - Nordhorn (169928)	€34,287	€138	68%	2	1.5	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (7)
Vechteblick - Nordhorn (169848)	€33,623	€170	54%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Nordlicht - Nordhorn (169918)	€28,629	€166	47%	2	1.5	1	€0	❌	✅	✅	Y / N	⭐️ 0 (2)
Vechtestrand - Nordhorn (169929)	€31,288	€128	67%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (2)
Ferienhaus Haus am See - Nordhorn (169832)	€30,795	€129	65%	2	1	1	€0	❌	✅	✅	Y / N	⭐️ 0 (0)
Auszeit - Nordhorn (169792)	€37,783	€188	55%	2	1.5	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Mooie Slapen - Nordhorn (169913)	€31,633	€152	57%	2	2	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Exklusives Ferienhaus m. Whirlpool & Sauna	€27,726	€119	61%	2	1.5	2	€99	❌	✅	❌	Y / Y	⭐️ 5 (97)
Traumhaftes Seehaus mit Sauna, Garten & Kanu	€41,157	€115	95%	2	2	2	€99	❌	✅	✅	Y / Y	⭐️ 5 (112)
Malerisch am See mit Kamin, Sauna & Whirlpool	€44,446	€129	93%	2	1.5	2	€99	❌	✅	✅	Y / Y	⭐️ 5 (52)
Villa Milla - Nordhorn (169937)	€30,226	€142	58%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Traumhafte Seelodge mit Sauna, Garten & Kanu	€47,448	€133	95%	2	2	1	€99	❌	✅	✅	Y / Y	⭐️ 5 (54)
Zentrales Landhaus mit Loftcharakter, WLAN & PP	€14,208	€77	46%	2	1	3	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (82)
Stylishes 128qm Cityhaus in Toplage	€20,127	€76	69%	2	2.5	4	€90	❌	❌	✅	Y / Y	⭐️ 5 (49)
Ferienwohnung/App. für 4 Gäste mit 50m² in Nordhorn (169856)	€32,649	€124	72%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Nordwind - Nordhorn (169927)	€32,385	€134	66%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (11)
Ferienhaus in Nordhorn incl. Sauna/Whirlpool/Kamin	€22,606	€120	50%	2	1	2	€80	❌	✅	❌	Y / N	⭐️ 0 (1)
Regenbogen - Nordhorn (169917)	€36,548	€139	72%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 4.5 (3)
Luv - Nordhorn (169939)	€26,234	€126	57%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 4.5 (3)
Vechte-Loft 3 Zimmer, Neubau mit Balkon, WLAN & PP	€18,985	€74	67%	2	1	2	€69	❌	❌	✅	Y / Y	⭐️ 5 (79)
Vechteperle - Nordhorn (169902)	€27,290	€133	56%	2	2	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Zonnewende - Nordhorn (169847)	€37,360	€128	80%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (1)
FeWo Lindenallee II - sehr modernes Apartment DG	€24,742	€92	66%	2	1	1	€80	❌	❌	✅	Y / Y	⭐️ 4 (20)
Haus Stressfrei - Nordhorn (169845)	€34,755	€120	79%	2	1	1	€0	❌	✅	❌	Y / N	⭐️ 0 (2)
Spacious for 5 \| kitchen \| Wi-Fi	€32,622	€176	48%	2	1.5	3	€80	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ferienhaus Emily (250860)	€38,443	€148	71%	2	1.5	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Blinkfüer (188738)	€31,346	€145	59%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Windrose - Nordhorn (169921)	€37,251	€118	86%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (2)
Gästehaus Aarninkstraße	€28,536	€94	79%	2	1	1	€45	❌	❌	✅	Y / N	⭐️ 5 (5)
Achtsamkeit - Nordhorn (169865)	€39,746	€134	81%	2	1.5	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Villa Verde - Nordhorn (170202)	€41,255	€154	73%	2	1.5	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (3)
Helle und geräumige FeWo	€23,677	€72	88%	2	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (36)

Return Metrics

285.83% 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)	€12,653	€25,307	€37,961	€50,615	€63,269	€126,539	€379,617
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	€12,653	€25,307	€37,961	€50,615	€63,269	€126,539	€379,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

285.83%

Payback Period Days

127

Return on Investment

285.83%

Lingener Straße Nordhorn, Niedersachsen, 48531

2 bed • 1 bath • 2 guests

Monthly Rent

€30,758

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is €142/night at 58% occupancy.Projected nightly rate is €128/night at 66% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

€30,878

Avg annual revenue

66%

Avg occupancy rate

€127

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

€15k

€25k

€35k

€50k

€12,654

Profit

Revenue

€30,758

Operating Expenses

€12,104

Operating Income

€18,654

Net Effective Rent

€6,000

Profit (Cash Flow)

€12,654

€4,427

Cash Investment

Renos & Furnishing

€4,335

Setup Costs

€92

Total

€4,427

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

285.83%

Payback Period Days

127