BNBCalc Short Term Rental Rental Arbitrage Analysis 14 Luitpoldstraße, Regensburg, BY, 93047

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€24,583

Profit (Cash Flow)

€904

Cash on Cash Return

42.4%

Annual Revenue

€24,583

AirDNA projects €65/night at 75% occupancy ($17,933). Airbtics projects €77/night at 78% occupancy ($21,972). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,436	€21,515	€28,312	€36,204
Occupancy	72%	81%	90%	94%
Nightly Rate	€57	€71	€83	€101

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Palazzo am Dom	€44,112	€135	88%	1	2	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (108)
Wohnung mit Domblick \| Zentral \| Küche \| Balkon	€24,128	€78	81%	1	2	2	€57	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Einzelzimmer mit Waschbecken (Hotel Weidenhof)	€12,781	€53	66%	1	0	1	€0	❌	❌	✅	N / N	⭐️ 4.6 (41)
Central city apartment with garden	€15,486	€54	76%	1	2	2	€29	❌	❌	❌	N / Y	⭐️ 4.7 (511)
Barock Galeriewohnung Praetoria -Innenstadtlage-	€23,396	€79	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Barock Ferienwohnung Ratisbona 1 -Innenstadtlage-	€24,840	€79	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (17)
Barock Ferienwohnung Ratisbona 2 -Innenstadtlage-	€23,685	€79	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (32)
Wohnung 1 (Ferienwohnungen Babo 6, Regensburg)	€28,385	€83	94%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (36)
Business Apartment	€16,248	€49	90%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.3 (62)
ღLiboria: Stylische Altstadtwohnung	€57,977	€197	79%	1	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
Wohnung 2 (Ferienwohnungen Babo 6, Regensburg)	€26,535	€84	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Altstadt Wohnung Regensburg	€18,141	€60	80%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (505)
Ferienwohnungen Schmid (Regensburg), Wohnung (30qm) mit kostenfreiem WLAN in der Regensburger Altsta	€32,771	€93	96%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Apartment in Regensburg	€17,297	€76	62%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Charmante Wohnung in der Regensburger Altstadt!	€30,645	€84	99%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Schöne zentrale Wohnung mit kostenlosem Parkplatz	€16,508	€56	78%	1	1	3	€29	❌	❌	❌	Y / N	⭐️ 4.5 (29)
Apartment Citylife	€15,177	€46	88%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 4.2 (61)
Modernes Apartment in Toplage	€16,359	€50	89%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (311)
Wohnen im Zentrum mit Balkon	€17,839	€63	75%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 4.7 (249)
Ferienwohnungen Wolke (Regensburg), Ferienwohnung Wolke 7	€20,678	€67	84%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Ferienwohnung Dani für 6 Pers.	€12,095	€58	56%	1	1	2	€20	❌	❌	❌	N / N	⭐️ 5 (3)
Alfred First	€17,691	€63	77%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (22)
Appartement Altstadtflair	€21,549	€52	98%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 4.3 (60)
In bester Lage charmante, ruhige, 2-Zi-Whg. 2. St.	€27,152	€79	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (180)
Domblick von Donauinsel	€22,648	€67	92%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (110)
Romantische Wohnung in ruhiger Altstadtlage	€22,304	€100	58%	1	1	4	€39	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ferienwohnungen Wolke (Regensburg), Ferienwohnung Wolke 9	€22,894	€83	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Altstadtjuwel	€22,701	€68	91%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Ferienapartment Regensburg	€32,626	€126	71%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Studio Apartment 3 im Herzen der Altstadt	€35,702	€134	73%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (25)
Ferienwohnungen Wolke (Regensburg), Ferienwohnung Wolke 8	€21,416	€67	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Unique Apartment in 70ies style	€15,666	€100	43%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Wohnen im Herzen der Altstadt	€20,072	€57	93%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 4.8 (84)
Neu renoviertes Apartment in zentraler Lage	€21,890	€58	100%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (111)
Wohnung im schönsten Stadtteil	€16,073	€53	83%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Cosy Apartment in Regensburg	€17,238	€91	52%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (17)
Regensburger Spatz, Ferienwohnung 1	€20,634	€83	68%	1	1	6	€67	❌	❌	✅	N / Y	⭐️ 4.9 (19)
Regensburger Spatz, Ferienwohnung 3	€16,663	€73	62%	1	1	6	€58	❌	❌	✅	N / Y	⭐️ 5 (30)
Arcaden Appartement	€20,956	€54	92%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 4 (52)

Return Metrics

42.36% 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)	€903	€1,807	€2,711	€3,615	€4,519	€9,038	€27,116
Revenue Appreciation	€245	€494	€744	€998	€1,253	€2,571	€8,551
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	€1,149	€2,301	€3,456	€4,613	€5,773	€11,610	€35,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.36%

Payback Period Days

1096

Return on Investment

42.36%

14 Luitpoldstraße Regensburg, Bayern, 93047

1 bed • 1 bath • 2 guests

Monthly Rent

€24,583

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €65/night at 75% occupancy.Projected nightly rate is €77/night at 78% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

€22,468

Avg annual revenue

78%

Avg occupancy rate

€77

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

€25k

€40k

€60k

€904

Profit

Revenue

€24,583

Operating Expenses

€9,759

Operating Income

€14,824

Net Effective Rent

€13,920

Profit (Cash Flow)

€904

€2,714

Cash Investment

Renos & Furnishing

€2,624

Setup Costs

€90

Total

€2,714

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

42.36%

Payback Period Days

1096