BNBCalc Short Term Rental Rental Arbitrage Analysis Münsterstraße, Coesfeld, Germany

1 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€25,561

Profit (Cash Flow)

€12,427

Cash on Cash Return

396.0%

Annual Revenue

€25,561

AirDNA projects €57/night at 76% occupancy ($15,897). Airbtics projects €76/night at 65% occupancy ($18,128). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 78% occupancy rate, €90 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,728	€18,906	€26,450	€33,589
Occupancy	58%	70%	78%	82%
Nightly Rate	€58	€72	€90	€108

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienwohnung "Kleines Urlaubsglück"	€19,776	€63	84%	1	1	3	€41	❌	❌	✅	Y / Y	⭐️ 5 (41)
Fewo Steckinghof	€15,317	€61	63%	1	1	1	€41	❌	❌	❌	N / Y	⭐️ 5 (39)
Landhaus am Dahlberg mit dem "Alten Backhaus"	€18,865	€57	90%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (36)
Kleine gemütliche Wohnung	€16,361	€56	74%	1	1	1	€41	❌	❌	❌	N / Y	⭐️ 5 (38)
Deine Hotelalternative	€16,792	€59	76%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (23)
Tiny House mit Blick auf Kuhweide	€28,027	€108	69%	1	1	1	€56	❌	❌	✅	N / Y	⭐️ 4.5 (28)
Tiny House Zirkuswagen	€29,525	€95	82%	1	1	1	€46	✅	❌	✅	Y / Y	⭐️ 5 (145)
Tiny House Kotten Kunterbunt	€28,085	€93	80%	1	1	1	€46	✅	❌	✅	Y / Y	⭐️ 5 (201)
Ruhig gelegene Eigentumswohnung in Coesfeld	€18,114	€58	85%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (66)
Münsterland Häuschen	€18,089	€64	71%	1	1	3	€46	❌	❌	❌	N / Y	⭐️ 5 (13)
Landhaus Stevertal	€20,175	€72	77%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (116)
Ferienwohnung Sternschnuppe	€15,060	€52	77%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 5 (80)
Ferienwohnung Olli Koch	€27,064	€121	61%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Schöne Anliegerwohnung in Laer	€14,239	€57	64%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (123)
Geschmackvolles Wohnen in Nähe der Silberseen	€18,932	€64	80%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (137)
La Nicolette - Kl. Ferienhaus	€14,498	€79	50%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (17)
Das "Bergherz" Ruhe + Natur pur	€25,939	€92	75%	1	1.5	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (13)
Ferienwohnung mit Garten und Terrasse in Laer	€13,468	€46	78%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (151)
Ferienwohnung in ländlicher Idylle	€17,395	€54	85%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (88)
Natur pur, im Herzen des Münsterland.	€7,401	€60	32%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 5 (57)
Urlaub mit Hund in ländlicher Lage von Dülmen	€11,122	€39	73%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (76)
Wohnen auf Zeit in FeWo im Architektenhaus	€11,989	€69	46%	1	1	2	€26	❌	❌	❌	Y / N	⭐️ 5 (21)
FeWo im Münsterland, Nottuln, Münster, Baumberge	€15,227	€76	54%	1	1.5	3	€41	❌	❌	❌	N / Y	⭐️ 5 (48)
Alte Mühle auf dem Sandsteinhof	€22,597	€96	63%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (94)
FeWo II auf dem Sandsteinhof	€27,332	€90	82%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (66)
Privatunterkunft in Reken mit Balkon	€34,742	€146	65%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ferienwohnung Fräulein Nette	€10,811	€37	78%	1	1	2	€13	❌	❌	❌	N / Y	⭐️ 5 (191)
Ahaus: City oasis with terrace & private garage	€32,887	€105	82%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (9)
Studiohaus mit Galerie und Sauna	€22,552	€157	38%	1	1	2	€46	❌	❌	✅	Y / Y	⭐️ 5 (13)
Gemütliche Wohnung	€16,320	€81	53%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (12)
Apartment am Markt von Haltern am See (OG)	€12,744	€73	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (126)
Cozy apartment in Haltern am See	€16,541	€73	60%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 5 (44)
Ferienwohnung Amy mit Wellness-Bereich und Garten	€17,315	€72	65%	1	1	2	€26	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Ferienwohnung am Komisenpad II	€20,358	€77	70%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Apartment mit Sonnenterrasse im Münsterland	€17,882	€62	77%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (49)
Tolle Ferienwohnung in Münster	€21,863	€78	72%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (13)
Apartment im Münsterland	€14,276	€89	42%	1	1	1	€21	❌	❌	❌	Y / N	⭐️ 5 (9)
„Tiny Home“ Gemütliches Appartement	€10,066	€42	63%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 5 (73)

Return Metrics

395.95% 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)	€12,426	€24,853	€37,279	€49,706	€62,133	€124,266	€372,799
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	€12,426	€24,853	€37,279	€49,706	€62,133	€124,266	€372,799

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

395.95%

Payback Period Days

Return on Investment

395.95%

Münsterstraße Coesfeld, Nordrhein-Westfalen, 48653

1 bed • 1 bath • 6 guests

Monthly Rent

€25,561

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €57/night at 76% occupancy.Projected nightly rate is €76/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€18,365

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

€12,427

Profit

Revenue

€25,561

Operating Expenses

€11,815

Operating Income

€13,747

Net Effective Rent

€1,320

Profit (Cash Flow)

€12,427

€3,138

Cash Investment

Renos & Furnishing

€3,043

Setup Costs

€95

Total

€3,138

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

395.95%

Payback Period Days