BNBCalc Short Term Rental Rental Arbitrage Analysis 7 Grubenstraße, Rostock, MV, 18055

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€27,737

Profit (Cash Flow)

€6,084

Cash on Cash Return

193.9%

Annual Revenue

€27,737

AirDNA projects €100/night at 63% occupancy ($23,059). Airbtics projects €94/night at 73% occupancy ($24,938). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,386	€22,858	€33,812	€51,319
Occupancy	65%	74%	86%	93%
Nightly Rate	€63	€82	€104	€145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wohnung 8 im Mittelalterhaus	€41,424	€130	86%	1	2	2	€93	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Altstadtbude 27	€55,058	€203	74%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Relaxed Appartement in citycentre of Rostock	€19,057	€59	87%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
Lieblingsapartment No.2 in Top Citylage mit 1 SZ	€34,199	€117	74%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 5 (16)
Wohnung im Herzen Rostocks	€30,537	€90	93%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
2-Zimmer Stadtwohnung im Zentrum	€22,148	€81	71%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (32)
Zentrale Ferienwohnung über den Dächern Rostocks	€21,244	€71	80%	1	1	3	€103	❌	❌	❌	Y / Y	⭐️ 5 (47)
Bellevue Rostock– Hafen&Altstadt	€35,705	€100	96%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (12)
2-Raum-Wohnung in der Altstadt	€17,221	€55	85%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (457)
85m² Wohnung mit ruhigem Garten und Terrasse	€35,930	€130	74%	1	1	5	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Mitten im Herzen von Rostock	€14,364	€91	41%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 4.6 (15)
Lieblingsapartment No.9 in Top-Lage für 2 Gäste	€40,730	€141	75%	1	1	1	€92	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Whg. Amsel: Schöne Wohnung in Rostock	€14,724	€60	65%	1	1	4	€52	❌	❌	✅	N / N	⭐️ 4.8 (6)
Modernes Zimmer mit Küche	€19,055	€63	77%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 5 (1)
Modernes Zimmer mit Küche	€16,919	€63	68%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4 (2)
individuelle, gemütliche Wohnung	€24,114	€85	73%	1	1	1	€62	❌	❌	❌	N / Y	⭐️ 4.8 (59)
Whg. Drossel: Schöne Wohnung in Rostock	€14,812	€61	64%	1	1	4	€52	❌	❌	✅	N / Y	⭐️ 4.7 (14)
Whg. Eule: Schöne Wohnung in Rostock	€14,867	€61	65%	1	1	4	€52	❌	❌	✅	N / Y	⭐️ 4.5 (6)
60qm Pauluste 2, ruhige Wohnung mit 1 Schlafzimmer	€40,123	€127	85%	1	1	4	€41	❌	❌	❌	Y / Y	⭐️ 5 (51)
Großräumige Atelierwohnung	€23,100	€93	62%	1	1	2	€83	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Modernes Appartement im Herzen Rostocks	€26,131	€84	84%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (246)
Apartment "Matt Rose" Rostock	€29,815	€188	39%	1	1	1	€99	❌	❌	❌	Y / Y	⭐️ 5 (3)
Exklusive Penthouse-Wohnung im Herzen Rostocks	€48,025	€196	66%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Whg. Buntspecht: Schöne Wohnung in Rostock	€15,141	€68	60%	1	1	4	€52	❌	❌	✅	N / Y	⭐️ 4.5 (7)
Sunny apartment at Rostock - PINK	€23,794	€90	70%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (114)
Zentral mit Aussicht: 2 Zimmer	€21,040	€64	86%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Gemütliches Apartment in der Innenstadt v. Rostock	€28,219	€89	86%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 4.8 (86)
Schöne Wohnung im Herzen von Rostock	€14,253	€58	65%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 5 (48)
Charmante kleine City-Wohnung	€22,705	€62	100%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (17)
Zentral, hell und freundlich	€25,486	€73	96%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (294)
Stilvolles, sauberes Apartment Nähe Zentrum & HBF	€28,927	€87	91%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (76)
Wohnung Christina	€22,416	€66	93%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Wohnung Susanne	€18,799	€66	78%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Wohnung Stadtmitte	€14,488	€72	46%	1	1	4	€73	❌	❌	✅	Y / N	⭐️ 4.7 (3)
Kleines, aber feines Boot im Rostocker Stadthafen	€16,096	€61	72%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
moderne 2 Zimmer Wohnung in sanierter Villa	€22,845	€104	60%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (146)
Lichtdurchflutetes Altbau-Studio	€21,587	€81	63%	1	1	2	€73	❌	❌	❌	Y / N	⭐️ 5 (4)
Ferienwohnung im Bahnhofsviertel	€20,503	€54	100%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (223)
Krabbennest Ferienwohnung mit Whirlpool und Infrar	€23,256	€207	30%	1	1	1	€145	❌	✅	✅	Y / Y	⭐️ 4.5 (15)
Business Loft Apartment with Whirlpool & parking	€26,217	€106	66%	1	1	2	€67	❌	✅	❌	Y / N	⭐️ 4.7 (34)

Return Metrics

193.88% 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)	€6,084	€12,168	€18,252	€24,336	€30,421	€60,842	€182,526
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	€6,084	€12,168	€18,252	€24,336	€30,421	€60,842	€182,526

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

193.88%

Payback Period Days

188

Return on Investment

193.88%

7 Grubenstraße Rostock, Mecklenburg-Vorpommern, 18055

1 bed • 1 bath • 2 guests

Monthly Rent

€27,737

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €100/night at 63% occupancy.Projected nightly rate is €94/night at 73% occupancy.

Occupancy Rate

Top 53% 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.

€25,126

Avg annual revenue

73%

Avg occupancy rate

€93

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

€15k

€25k

€40k

€55k

€6,084

Profit

Revenue

€27,737

Operating Expenses

€12,053

Operating Income

€15,684

Net Effective Rent

€9,600

Profit (Cash Flow)

€6,084

€3,138

Cash Investment

Renos & Furnishing

€3,043

Setup Costs

€95

Total

€3,138

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

193.88%

Payback Period Days

188