BNBCalc Short Term Rental Rental Arbitrage Analysis Markgrafenstraße, Dortmund, NRW, 44139

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€35,962

Profit (Cash Flow)

€14,367

Cash on Cash Return

236.3%

Annual Revenue

€35,962

AirDNA projects €150/night at 53% occupancy ($29,008). Airbtics projects €169/night at 63% occupancy ($38,931). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 67% occupancy rate, €147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,431	€31,794	€52,938	€84,735
Occupancy	54%	61%	76%	85%
Nightly Rate	€116	€138	€186	€267

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
City Wohnung Dortmund 89/10	€23,280	€103	58%	3	1	2	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Dortmund City Wohnung 85/7	€28,234	€133	55%	3	1	1	€73	❌	❌	✅	N / Y	⭐️ 4.5 (17)
Dortmund City Wohnung 85/5	€25,808	€109	62%	3	1.5	2	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Fewo Dortmund, Wohlfühlen + Relaxen Garantiert.	€16,856	€53	85%	3	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (392)
Apartment Central 10E 90qm Wi-Fi free Parking	€46,519	€191	65%	3	1	1	€52	❌	❌	✅	N / Y	⭐️ 4.5 (29)
TOP MODERNE WOHNUNG,100qm,4 ZIMMER,bis 10 Personen	€34,314	€120	77%	3	1.5	1	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (280)
WT02 Spacious Apartment	€45,093	€160	75%	3	1	3	€73	❌	❌	❌	Y / Y	⭐️ 5 (17)
Ferienwohnung in Schwerte - zentral und ruhig	€16,582	€49	90%	3	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (186)
Perf. Wohnung für bis zu 6 Pers mit eigenem Garten	€20,976	€110	52%	3	2	30	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Gästehaus Holiday, 1,5 KM vom Zentrum entfernt.	€51,850	€143	97%	3	3	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (28)
Urban & Chic: 2Bdr, Parkplatz	€44,455	€141	85%	3	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (33)
Superior Apartment \| 2 -10 Personen \| Zentral	€44,497	€237	50%	3	1	1	€68	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Modernes Apartment 2	€18,725	€122	42%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Lichterfüllte Erholungsoase für Groß und Klein	€40,405	€152	69%	3	1.5	2	€158	❌	❌	❌	Y / Y	⭐️ 5 (16)
Wohnung in Castrop-Rauxel, Nähe Dortmund-West	€20,502	€69	81%	3	1.5	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (92)
Business Wohnung für bis zu 6 Pers.	€22,448	€101	61%	3	2	30	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Haus mit Seeblick	€58,635	€251	62%	3	2	2	€77	❌	❌	✅	Y / N	⭐️ 5 (15)
Moderne Wohnung Messe Uni Stadion	€109,624	€533	56%	3	1.5	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (60)
Perfekte Wohnung für bis zu 8 Pers.	€19,129	€102	51%	3	2	30	€0	❌	❌	❌	Y / Y	⭐️ 5 (45)
To the beautiful view I 150 I Oasis I Pure Luxury	€57,164	€184	81%	3	1	1	€78	❌	✅	✅	Y / Y	⭐️ 5 (26)
EM 2024 Wohnung	€29,452	€221	32%	3	1	5	€84	❌	❌	❌	N / N	⭐️ 0 (0)
Helles, offenes Apt. Dortmund Dohann1	€53,305	€260	56%	3	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
WT04 Apartment in Witten	€33,428	€136	67%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Top Wohnung für bis zu 6 Personen-perfekte Lage	€26,981	€121	61%	3	2	28	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Geräumiges Haus im Do. Süden	€24,129	€147	43%	3	1.5	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (8)
Big House, good public transport	€63,286	€237	73%	3	3	2	€0	❌	❌	❌	Y / N	⭐️ 5 (7)
Bungalow in Dortmund	€23,778	€116	56%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 2.5 (2)
Monteur-Bungalow Dortmund	€21,585	€122	45%	3	2	1	€63	❌	❌	✅	Y / Y	⭐️ 3.5 (2)
Three Bedroom Apartment	€91,700	€353	71%	3	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
WT03 Spacious Apartment in Witten	€35,183	€154	60%	3	1	4	€99	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy Appartment in Center	€34,394	€116	81%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Modernes Apartment für 5Personen	€45,431	€156	76%	3	1	1	€104	❌	❌	❌	Y / Y	⭐️ 0 (2)
Wohnung auf 2 Ebenen, Dortmund Innenstadt (150qm)	€87,381	€434	55%	3	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Großzügige 4-Zimmer-Wohnung Dortmund bis 12 Pers.	€38,173	€336	31%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Modernes Apartment 1	€18,840	€117	44%	3	3	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
4-Zimmer Wohnung für 2-6 in Dortmund-Asseln	€20,043	€93	59%	3	1	7	€157	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Großes Haus modern/hell/ Top Ausstattung/Garten	€43,346	€169	70%	3	2.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
SUITE 85 qm mit Küchenzeile/-Duschbad, Gäste WC	€38,961	€117	91%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Moderne Wohnung mit Balkon	€59,246	€178	91%	3	1	4	€0	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

236.32% 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)	€14,366	€28,733	€43,100	€57,467	€71,834	€143,669	€431,007
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	€14,366	€28,733	€43,100	€57,467	€71,834	€143,669	€431,007

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

236.32%

Payback Period Days

154

Return on Investment

236.32%

Markgrafenstraße Dortmund, Nordrhein-Westfalen, 44139

3 bed • 1 bath • 6 guests

Monthly Rent

€35,962

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €150/night at 53% occupancy.Projected nightly rate is €169/night at 63% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€38,661

Avg annual revenue

63%

Avg occupancy rate

€169

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

€45k

€75k

€110k

€14,367

Profit

Revenue

€35,962

Operating Expenses

€13,075

Operating Income

€22,887

Net Effective Rent

€8,520

Profit (Cash Flow)

€14,367

€6,079

Cash Investment

Renos & Furnishing

€5,983

Setup Costs

€97

Total

€6,079

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

236.32%

Payback Period Days

154