BNBCalc Short Term Rental Rental Arbitrage Analysis Eichtalstraße, 38114 Braunschweig, Deutschland

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$34,333

Profit (Cash Flow)

$6,470

Cash on Cash Return

120.9%

Annual Revenue

$34,333

AirDNA projects $79/night at 82% occupancy ($23,660).

BNB Calc projects a 94% occupancy rate, $100 rate per night.

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

Return Metrics

120.92% 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)	$6,469	$12,939	$19,408	$25,878	$32,348	$64,696	$194,089
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	$6,469	$12,939	$19,408	$25,878	$32,348	$64,696	$194,089

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

120.92%

Payback Period Days

302

Return on Investment

120.92%

Eichtalstraße Braunschweig, Niedersachsen, 38114

1 bed • 1 bath • 2 guests

Monthly Rent

$34,333

Annual Revenue

Projected nightly rate is $79/night at 82% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,470

Profit

Revenue

$34,333

Operating Expenses

$15,863

Operating Income

$18,470

Net Effective Rent

$12,000

Profit (Cash Flow)

$6,470

$5,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,100

Total

$5,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

120.92%

Payback Period Days

302