BNBCalc Short Term Rental Rental Arbitrage Analysis Freiheitstraße, Remscheid, NRW,

2 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€22,414

Profit (Cash Flow)

€1,445

Cash on Cash Return

25.2%

Annual Revenue

€22,414

AirDNA projects €111/night at 45% occupancy ($18,287). Airbtics projects €96/night at 64% occupancy ($22,414). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,998	€22,210	€32,007	€42,792
Occupancy	55%	64%	74%	82%
Nightly Rate	€62	€92	€114	€137

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Neue Doppelhaushälfte mit Terrasse, Balkon +Garten	€25,117	€105	64%	2	2	2	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Stilvolle Penthouse-Wohnung im Grünen	€21,106	€113	51%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Residence in the "Old Water Tower"	€20,560	€122	46%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
#121 Große, gemütliche Wohnung in Remscheid-City	€19,188	€52	87%	2	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
Moderne, großzügige Ferienwohnung in Solingen	€22,618	€98	60%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 4 (16)
Ferienwohnung Felicity 85 m2	€17,581	€129	36%	2	2	1	€24	❌	❌	✅	N / Y	⭐️ 4.7 (27)
Schöne große Wohnung direkt am Marktplatz	€17,073	€93	48%	2	2	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (39)
Haus Magnolia mit Garten- und Talblick	€21,781	€93	60%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
TraumMaisonette mit Weitblick	€22,432	€89	68%	2	2	3	€24	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
estrella Living Rooms Chicago	€24,963	€118	58%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (8)
Forest Retreat: Serene 160m2 with Forest Views	€44,167	€195	60%	2	2	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (12)
RS01 gemütliche Ferienwohnung mit TV und WLAN	€23,067	€114	52%	2	1	3	€68	❌	❌	❌	Y / N	⭐️ 5 (2)
Urlaub auf dem Bauernhof Bakker	€38,607	€136	76%	2	2	2	€49	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Wohnung für 2Personen. Jeder hat sein Zimmer!	€9,029	€38	61%	2	1	1	€29	❌	❌	❌	N / N	⭐️ 4.8 (15)
Dachwohnung in Jugendstilvilla auf'm Hasten	€20,739	€79	72%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (45)
Schloss Burg: Spacious apartment	€13,801	€58	63%	2	1	4	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
Schöne EG-Altbauwohnung in Fachwerkvilla + Garten	€20,220	€77	71%	2	2	2	€20	❌	❌	✅	Y / N	⭐️ 4.8 (24)
Vis a vis von Schloss Burg	€13,667	€87	43%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (54)
Sky Suit with balcony next to uni &central station	€23,162	€96	66%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Grünental Oben	€22,197	€114	50%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Grünental Unten	€26,798	€92	74%	2	1	1	€67	❌	❌	✅	Y / Y	⭐️ 5 (29)
Wohnung Nicola	€17,849	€60	79%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Wohnung in Wuppertal Elberfeld	€23,754	€63	97%	2	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Wohnjuwel am Puls der Stadt - Downtown Apartment	€25,423	€78	82%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Apartment Bergfried/ Nähe Köln&Düsseldorf	€20,343	€83	65%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
FLAT \| Exclusive 2 Room Apartment	€19,137	€73	70%	2	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Pension Apartment Buscheid Talsperre	€21,275	€114	51%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
70 m² Wohnung frisch renoviert! Mit 2 Schlafzimmer	€19,845	€73	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Casa Pellegrino 1 bis 5 Pers. Bei D'dorf und Köln	€13,665	€45	79%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
FeWo Anna im Bergischen Land	€13,176	€48	73%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Apartment im Luisenviertel - Grün - 1	€9,847	€52	47%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.3 (28)
Luxurious duplex near Düsseldorf & Cologne fair	€59,728	€199	82%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Two story apartment in the heart of Wuppertal	€8,139	€38	56%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Penthouse Wohnung mit herrlichem Ausblick	€28,159	€95	81%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Haus Honigstal 2	€30,515	€134	61%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Schöne, große Wohnung in Wuppertal	€18,435	€58	87%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (238)
Ferien- und Monteurwohnung nähe Köln Düsseldorf	€12,638	€47	71%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Zentrales Penthouse 35qm Dachterrasse im Grünen	€49,056	€204	64%	2	3	1	€88	❌	❌	❌	Y / Y	⭐️ 5 (2)
WU19 Cozy Apartment in Wuppertal	€29,970	€112	73%	2	0	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

25.16% 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)	€1,445	€2,890	€4,335	€5,781	€7,226	€14,452	€43,357
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	€1,445	€2,890	€4,335	€5,781	€7,226	€14,452	€43,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.16%

Payback Period Days

1451

Return on Investment

25.16%

Freiheitstraße Remscheid, Nordrhein-Westfalen

2 bed • 1 bath • 3 guests

Monthly Rent

€22,414

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €111/night at 45% occupancy.Projected nightly rate is €96/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€22,589

Avg annual revenue

64%

Avg occupancy rate

€95

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

€5k

€25k

€40k

€60k

€1,445

Profit

Revenue

€22,414

Operating Expenses

€13,769

Operating Income

€8,645

Net Effective Rent

€7,200

Profit (Cash Flow)

€1,445

€5,744

Cash Investment

Renos & Furnishing

€5,654

Setup Costs

€90

Total

€5,744

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

25.16%

Payback Period Days

1451