BNBCalc Short Term Rental Rental Arbitrage Analysis Zeppelinstraße, Nordhorn, Germany

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€18,522

Profit (Cash Flow)

-€4,242

Cash on Cash Return

-139.5%

Annual Revenue

€18,522

AirDNA projects €91/night at 34% occupancy ($11,259). Airbtics projects €80/night at 63% occupancy ($18,521). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, €80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,217	€19,091	€27,849	€32,970
Occupancy	57%	67%	78%	83%
Nightly Rate	€61	€74	€93	€103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FeWo Am Povelturm - mit Aufzug und schöner Loggia	€24,766	€83	75%	1	1	1	€75	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Apartment citynah	€14,020	€56	63%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (7)
Apartment ARTIC II - im Stadtzentrum mit Ausblick	€22,513	€79	70%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Apartment ARTIC III - im Stadtzentrum mit Ausblick	€24,064	€82	72%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 5 (13)
FeWo Stadtblick - im Stadtzentrum mit Terrasse	€22,272	€72	78%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 5 (6)
FeWo Euregio - in toller Lage nah an der Klinik	€17,397	€65	66%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
FeWo Lindenallee - in ruhiger Wohngegend + modern	€19,964	€68	73%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4 (17)
FAIR BED 10 City Studio mit Küche, WLAN & PP	€11,844	€55	56%	1	1	2	€60	❌	❌	✅	Y / Y	⭐️ 5 (4)
Ferienwohnung Burgstübchen 2, 50 qm auf 2 Etagen	€31,298	€103	81%	1	1.5	1	€65	❌	❌	✅	Y / N	⭐️ 4.5 (3)
Vechte-Blick Studio, Neubau mit Balkon, WLAN & PP	€14,337	€60	60%	1	1	2	€60	❌	❌	✅	Y / Y	⭐️ 5 (42)
Ferienwohnung Burgstübchen 1, 60 qm	€32,626	€99	88%	1	1	3	€64	❌	❌	✅	Y / Y	⭐️ 0 (1)
FeWo Euregio II - mit Terrasse direkt neben Klinik	€23,578	€73	83%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Mit dir in‘ner Altbauwohnung	€13,046	€55	62%	1	1	3	€68	❌	❌	❌	Y / Y	⭐️ 5 (19)
FeWo Am Citybogen - mit Aufzug und toller Loggia	€23,322	€78	77%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 5 (5)
NINO-Boardinghouse 2 (169884)	€12,921	€98	36%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
NINO-Boardinghouse 25 (169891)	€26,676	€93	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Natur Pur, idyllisches Haus mit 4 Fahrrädern!	€14,683	€65	60%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (193)
Vakantiehuis de Sombeeck, Twents Genieten!	€19,455	€87	58%	1	1.5	3	€55	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ferienwohnung am Ems-Vechte-Kanal	€19,183	€72	70%	1	1	5	€35	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Ferienwohnung wat mooij	€27,875	€91	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
ERHOLEN * ERKUNDEN * GENIESSEN	€14,850	€68	58%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (21)
Geweldige plek met Gratis handdoeken en bedlinnen!	€28,406	€104	72%	1	1.5	2	€38	❌	❌	✅	N / Y	⭐️ 4.5 (110)
Dorpsboerderij Teupenhoes	€21,936	€76	79%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (34)
Luxe overnachten op een landgoed	€40,066	€189	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Luxe logeren in Twentse natuur	€41,047	€193	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Nelke63 (185873)	€21,009	€61	94%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (3)
Apartment ARTIC I - im Stadtzentrum mit Ausblick	€29,284	€96	79%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
FAIR BED 8 City Studio mit Küche, Bad, WLAN, & PP	€10,284	€56	48%	1	1	2	€60	❌	❌	✅	Y / Y	⭐️ 0 (2)
Vechte Nest Studio, Neubau mit Balkon, Wlan & PP	€8,309	€47	45%	1	1	2	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Waldblick Nordhorn (251323)	€20,866	€73	78%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
NINO-Boardinghouse 8 (169899)	€18,470	€93	54%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Erve Wezenberg, Appartement Koe	€13,453	€62	59%	1	1	3	€15	❌	❌	✅	Y / N	⭐️ 4.5 (10)
NINO-Boardinghouse 3 (169883)	€11,338	€86	36%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Zentrales Studio - Loft mit WLAN & Parkplatz	€16,686	€51	86%	1	1	3	€69	❌	❌	✅	Y / Y	⭐️ 5 (8)
Ferienwohnung/App. für 3 Gäste mit 40m² in Nordhorn (169897)	€20,767	€78	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Tiny Maisonette im Zentrum mit Wlan & Parkplatz	€8,878	€35	69%	1	1	7	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Airstay	€7,585	€59	35%	1	0	2	€0	❌	❌	❌	N / N	⭐️ 5 (4)
Rustic holiday home with woodburner	€11,071	€100	30%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.3 (6)

Return Metrics

-139.45% 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)	-€4,242	-€8,484	-€12,726	-€16,969	-€21,211	-€42,422	-€127,267
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	-€4,242	-€8,484	-€12,726	-€16,969	-€21,211	-€42,422	-€127,267

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-139.45%

Payback Period Days

Return on Investment

-139.45%

Zeppelinstraße Nordhorn, Niedersachsen, 48529

1 bed • 1 bath • 1 guests

Monthly Rent

€18,522

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €91/night at 34% occupancy.Projected nightly rate is €80/night at 63% 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.

€19,405

Avg annual revenue

63%

Avg occupancy rate

€81

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

€30k

€40k

-€4,242

Profit

Revenue

€18,522

Operating Expenses

€10,764

Operating Income

€7,758

Net Effective Rent

€12,000

Profit (Cash Flow)

-€4,242

€3,042

Cash Investment

Renos & Furnishing

€2,950

Setup Costs

€93

Total

€3,042

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-139.45%

Payback Period Days