BNBCalc Short Term Rental Rental Arbitrage Analysis 6 Schmiedberg, Augsburg, BY, 86152

2 bed • 1 bath • 5 guests • $1,600

BNB

Calc

Annual Revenue

$52,902

Profit (Cash Flow)

$18,451

Cash on Cash Return

385.4%

Annual Revenue

$52,902

AirDNA projects $167/night at 66% occupancy ($40,257). Airbtics projects $136/night at 71% occupancy ($35,267). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 71% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,696	$33,132	$45,147	$51,203
Occupancy	63%	71%	82%	86%
Nightly Rate	$105	$124	$146	$156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
*Primero City-Loftdomizil City-Center 84sm Netflix	$52,880	$147	94%	2	1.5	1	$92	❌	❌	❌	Y / Y	⭐️ 5 (56)
Holiday Appartement Zirbelnuss	$26,226	$105	66%	2	1	3	$86	❌	❌	✅	Y / Y	⭐️ 5 (177)
Lexapartments Altstadtflair am Rathaus 3 Zi 65qm	$24,405	$111	58%	2	1	1	$64	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Innenstadt- Parken- Nähe Rathaus	$66,138	$232	77%	2	1.5	2	$53	❌	❌	✅	Y / Y	⭐️ 5 (31)
Wohnung beim Mozart Haus Augsburg Zentrum	$26,077	$95	75%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (170)
NEW LUXUS Suite \| TWO Kingbeds \| Center \| Netflix	$37,791	$146	65%	2	2	1	$76	❌	❌	❌	N / Y	⭐️ 5 (29)
ღWohnen im Denkmal Augsburgs I Liboria	$56,863	$197	77%	2	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4 (5)
NEW LUXUS Suite \| TWO Kingbeds \| Netflix \| Center	$37,490	$147	66%	2	2	1	$76	❌	❌	❌	N / Y	⭐️ 4.5 (34)
Creative and special 3-rooms flat	$41,447	$108	98%	2	1	14	$87	❌	❌	✅	Y / N	⭐️ 0 (2)
4 ZW m. Blick v. Balkon auf Lech	$42,883	$124	94%	2	1	1	$6	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Apartment-Innenstadt-Messe	$24,716	$104	62%	2	1	2	$53	❌	❌	✅	N / Y	⭐️ 4.5 (42)
☆ Top Roof Garden, Cool Lodge in City	$21,937	$87	65%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Charmante Sadtwohnung im Textilviertel	$33,854	$106	86%	2	1	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (24)
Luxeriöses apartment 4P \| Küche \| Parkplatz	$35,213	$110	84%	2	1	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (74)
Toll ausgestattete FeWo für bis zu 5 Personen	$24,687	$95	71%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (129)
Zentrum, 3 Zi, Tiefgarage, WLAN, Netflix, Küche	$64,410	$204	83%	2	2	2	$76	❌	❌	❌	Y / Y	⭐️ 5 (21)
Wohnung mit Balkon im Herzen Augsburgs. 110qm	$39,160	$131	78%	2	1	2	$54	✅	❌	❌	Y / Y	⭐️ 5 (63)
charmant Leben im Textilviertel_zentral&ruhig 76m²	$39,562	$119	89%	2	1	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (88)
Gemütliche EG-Wohnung mit 2 Bädern	$25,382	$95	73%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
CASARiNA Penthouse I Dachterrasse I Whirlpoolwanne	$38,245	$148	68%	2	1	2	$53	❌	✅	❌	Y / Y	⭐️ 5 (29)
6 Pers \| 4 Rooms \| 5 min to HBF \| Terrace \| 160sqm	$42,756	$148	77%	2	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (26)
Luxus Apartment Zentral Garten	$33,266	$149	61%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Historische 2 Zimmer Wohnung top zentral und ruhig	$15,942	$59	71%	2	1	7	$151	❌	❌	✅	Y / N	⭐️ 4.4 (8)
Augsburg City-Perle: 3 Min zum Dom, ideal gelegen	$42,200	$135	83%	2	1	2	$53	❌	❌	✅	Y / Y	⭐️ 4 (5)
Helle 2 ZKB 3.OG im Zentrum, zw. Rathaus & Dom	$39,035	$135	79%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Augsburg Pilgerhausstr \| Two-Bedroom Suite	$95,057	$604	43%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (73)
Apartment UNESCO-Weltkulturerbe/Stadtmitte/Park	$33,785	$105	86%	2	1	4	$54	❌	❌	❌	Y / Y	⭐️ 5 (17)
Ferienwohnung Augsburg 1 (Zentrum)	$39,165	$128	82%	2	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Schöne Altstadtwohnung in Top Lage	$12,376	$59	56%	2	1	7	$151	❌	❌	✅	Y / N	⭐️ 4 (12)
Charmante Altbauwohnung	$25,480	$118	59%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Balcony \| Apt. for 3 \| City center \| Parking place	$36,524	$129	74%	2	1	2	$71	❌	❌	✅	Y / Y	⭐️ 5 (16)
Fantastic roof terrace for 4 to 6 \| parking space	$23,595	$130	46%	2	1	1	$111	❌	❌	✅	Y / Y	⭐️ 5 (15)
SMS - Homes I Time out on the Klinkerberg	$33,263	$128	71%	2	1.5	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
Super cosy 2½ room apartment in the city center	$18,416	$76	66%	2	1	5	$32	❌	❌	❌	Y / Y	⭐️ 5 (44)
App. for 4 \| parking \| city center \| balcony	$30,670	$129	61%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Cityperle - im Herzen Augsburgs	$30,196	$125	66%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (8)
Wohnung in Augsburg \| Bestlage	$17,413	$109	43%	2	1	2	$16	❌	❌	✅	Y / N	⭐️ 5 (2)
Auszeit am Klinkerberg	$34,583	$109	84%	2	2	1	$63	❌	❌	❌	N / Y	⭐️ 5 (5)
Wohnung in Augsburg Zentrum	$26,468	$113	64%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Luxuriöse Wohnung im Domviertel	$26,147	$152	47%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

385.35% 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)	$18,450	$36,901	$55,352	$73,802	$92,253	$184,507	$553,521
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	$48	$97	$148	$200	$254	$550	$2,283
Total Return	$18,498	$36,998	$55,500	$74,003	$92,508	$185,057	$555,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

385.35%

Payback Period Days

Return on Investment

386.35%

6 Schmiedberg Augsburg, Bayern, 86152

2 bed • 1 bath • 5 guests

Monthly Rent

$52,902

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 66% occupancy.Projected nightly rate is $136/night at 71% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$35,392

Avg annual revenue

71%

Avg occupancy rate

$136

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

$40k

$65k

$95k

$18,451

Profit

Revenue

$52,902

Operating Expenses

$15,251

Operating Income

$37,651

Net Effective Rent

$19,200

Profit (Cash Flow)

$18,451

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

385.35%

Payback Period Days