BNBCalc Short Term Rental Rental Arbitrage Analysis Dreierstraße 2, 88131 Lindau, Germany

2 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$49,549

Profit (Cash Flow)

$14,308

Cash on Cash Return

NaN%

Annual Revenue

$49,549

AirDNA projects $266/night at 51% occupancy ($49,549). Airbtics projects $258/night at 59% occupancy ($55,597). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $266 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,625	$46,496	$90,543	$106,020
Occupancy	43%	59%	79%	86%
Nightly Rate	$171	$280	$335	$366

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)	$14,307	$28,615	$42,922	$57,230	$71,538	$143,076	$429,228
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	$14,307	$28,615	$42,922	$57,230	$71,538	$143,076	$429,228

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

2 Dreierstraße Lindau (Bodensee), Bayern, 88131

2 bed • 1 bath • 8 guests

Monthly Rent

$49,549

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 51% occupancy.Projected nightly rate is $258/night at 59% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$14,308

Profit

Revenue

$49,549

Operating Expenses

$17,841

Operating Income

$31,708

Net Effective Rent

$17,400

Profit (Cash Flow)

$14,308

$NaN

Cash Investment

Renos & Furnishing

$12,500

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN