BNBCalc Short Term Rental Rental Arbitrage Analysis Carl-Petersen-Straße, Hamburg, Germany

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$34,789

Profit (Cash Flow)

$9,531

Cash on Cash Return

289.9%

Annual Revenue

$34,789

AirDNA projects $90/night at 87% occupancy ($28,598). Airbtics projects $127/night at 75% occupancy ($34,789). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,844	$35,830	$50,078	$69,299
Occupancy	65%	82%	92%	97%
Nightly Rate	$91	$118	$145	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio Family Loft Self CheckIn Street Parking	$26,961	$73	94%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (128)
Gemütliches Apartment in Hamburg-Eilbek (zentral)	$19,601	$57	88%	1	1	3	$53	❌	❌	❌	Y / Y	⭐️ 5 (112)
Quiet and central! One stop from Central Station	$25,767	$80	88%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (393)
Willkommen in Eilbek	$30,834	$91	92%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (477)
Kingsize Bett / nahe Stadt & Alster / Ruhig	$25,697	$119	59%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (73)
W6 StayIn Hostel City Center	$36,161	$260	38%	1	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.2 (38)
zentral und ruhig	$31,678	$101	84%	1	1	1	$48	❌	❌	✅	N / Y	⭐️ 4.5 (131)
Hervorragendes City-Apartment: modern & gemütlich	$48,351	$153	85%	1	1	2	$53	❌	❌	✅	Y / Y	⭐️ 5 (60)
CLS: Design-Apartment in Hamburg mit Tiefgarage I	$60,793	$189	86%	1	1	2	$86	❌	❌	✅	Y / Y	⭐️ 5 (16)
CLS: Design-Apartment in Hamburg mit Tiefgarage II	$62,660	$202	83%	1	1	2	$86	❌	❌	✅	Y / Y	⭐️ 5 (22)
Newly renovated apartment	$29,387	$99	80%	1	1	1	$27	❌	❌	❌	N / N	⭐️ 4.7 (46)
Stadtnahe & ruhig gelegen, fußläufig zur Alster	$36,161	$130	76%	1	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (55)
W1 StayIn Hostel City Center	$47,785	$272	48%	1	2	2	$0	❌	❌	❌	Y / N	⭐️ 4 (5)
W4 StayIn Hostel City Center	$35,209	$260	37%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.2 (27)
2 Zi-App. in Hamburg-Zentrum/7 Min. z.Hauptbahnhof	$34,834	$118	74%	1	1	2	$92	❌	❌	❌	Y / Y	⭐️ 4.5 (148)
Gemütliche Wohnung in Hamburg Hammerbrook	$48,731	$140	91%	1	1	1	$54	❌	❌	❌	N / Y	⭐️ 4.5 (118)
Exklusives Apartment, citynah, ruhig, Parkplatz	$32,307	$91	97%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (454)
Hamburg City Hostel 1	$34,060	$141	66%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (16)
Central apartment flat in green surroundings	$21,278	$70	82%	1	1	5	$20	❌	❌	❌	Y / Y	⭐️ 5 (32)
Top modern apartment by the park + late check out	$47,956	$134	96%	1	1	4	$43	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cosy Shiny Clean 1.5 Room Apartment in Hamburg	$29,296	$151	52%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Grüne Künstler Wohnung	$40,597	$118	94%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
W7 StayIn Hostel City Center	$30,437	$132	63%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Wohnung mit viel Licht, gemütlich und farbenfroh	$33,563	$131	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Citynahe, stylische 50 qm mit Balkon	$29,066	$108	71%	1	1	2	$42	❌	❌	❌	Y / Y	⭐️ 5 (17)
Schöne 2 Zimmer Wohnung im Zentrum Hamburgs	$27,993	$92	82%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Schöne möblierte Wohnung mit Balkon	$34,074	$98	95%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Helle Wohnung in zentraler, aber sehr ruhiger Lage	$25,883	$70	100%	1	1	15	$22	❌	❌	❌	Y / Y	⭐️ 5 (47)
Auszeit in Hamburg	$22,071	$134	45%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Luminoso apartamento recién reformado	$52,704	$144	100%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Zentrale und moderne Wohnung in Hamburg	$17,568	$120	40%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Zentrale, moderne Whg mit Kater	$41,022	$111	100%	1	1.5	5	$22	❌	❌	❌	Y / Y	⭐️ 5 (10)
Tolle 2 Zimmer Wohnung in perfekter Lage in Hamm	$20,934	$70	80%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (35)
Gemütliche zentrale Wohnung	$58,308	$179	89%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Schöne Wohnung in Hamburg Hamm , zentral gelegen	$22,025	$102	59%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.9 (8)
Wohnung in Hamburg	$37,200	$154	66%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cosy 2 room apartment located in the center of HH	$25,620	$70	100%	1	1	14	$43	❌	❌	❌	Y / N	⭐️ 4.5 (9)
gemütliches Appartement mit Charakter- im Zentrum!	$25,189	$74	93%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Beautiful, 1 bedroom apartment in great location	$24,448	$93	69%	1	1	6	$65	❌	❌	❌	N / Y	⭐️ 5 (5)

Return Metrics

289.86% 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)	$9,530	$19,061	$28,591	$38,122	$47,653	$95,306	$285,919
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	$9,530	$19,061	$28,591	$38,122	$47,653	$95,306	$285,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

289.86%

Payback Period Days

126

Return on Investment

289.86%

Carl-Petersen-Straße Hamburg, Hamburg, 20535

1 bed • 1 bath • 1 guests

Monthly Rent

$34,789

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $90/night at 87% occupancy.Projected nightly rate is $127/night at 75% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$33,730

Avg annual revenue

75%

Avg occupancy rate

$127

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

$30k

$45k

$65k

$9,531

Profit

Revenue

$34,789

Operating Expenses

$13,259

Operating Income

$21,531

Net Effective Rent

$12,000

Profit (Cash Flow)

$9,531

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

289.86%

Payback Period Days

126