BNBCalc Short Term Rental Rental Arbitrage Analysis Daimlerstraße 13, 87437 Kempten, Germany

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,804

Profit (Cash Flow)

-$1,071

Cash on Cash Return

NaN%

Annual Revenue

$29,804

AirDNA projects $108/night at 62% occupancy ($24,456). Airbtics projects $120/night at 68% occupancy ($29,803). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 68% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,689	$22,743	$29,742	$51,967
Occupancy	60%	72%	79%	88%
Nightly Rate	$64	$84	$127	$197

Seasonality (Profit by Month)

Return Metrics

NaN% 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)	-$1,070	-$2,141	-$3,211	-$4,282	-$5,352	-$10,705	-$32,117
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	-$1,070	-$2,141	-$3,211	-$4,282	-$5,352	-$10,705	-$32,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

13 Daimlerstraße Kempten (Allgäu), Bayern, 87437

2 bed • 1 bath • 4 guests

Monthly Rent

$29,804

Annual Revenue

This property is projected to be in the top 59% revenue percentile compared to similar properties nearby.
AirDNA projects $108/night at 62% occupancy ($24,456.73). Airbtics projects $120/night at 68% occupancy ($29,803).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

-$1,071

Profit

Revenue

$29,804

Operating Expenses

$15,275

Operating Income

$14,529

Net Effective Rent

$15,600

Profit (Cash Flow)

-$1,071

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN