BNBCalc Short Term Rental Rental Arbitrage Analysis Herforder Str. 17, Bielefeld, Germany

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€30,074

Profit (Cash Flow)

€13,379

Cash on Cash Return

417.7%

Annual Revenue

€30,074

AirDNA projects €76/night at 54% occupancy ($14,985). Airbtics projects €89/night at 61% occupancy ($19,749). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,776	€20,547	€30,790	€38,998
Occupancy	46%	64%	79%	89%
Nightly Rate	€68	€86	€104	€116

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Alte Schreinerei	€32,714	€144	62%	1	2	1	€0	❌	❌	✅	N / N	⭐️ 0 (1)
Stilvolles Citystudio XXL aappartel boardinghaus	€14,225	€111	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Downtown/Balcony/Coffee Bar/TV-Streaming/top WLAN	€21,833	€60	96%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (46)
schöne Stadtwohnung mit Terrasse	€18,633	€69	71%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.9 (87)
CITYna Apartment Bielefeld	€19,021	€94	55%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Stilvolles Appartement	€17,762	€103	47%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Beach Appartement	€16,043	€88	50%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (5)
Boho Appartement	€20,856	€88	65%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (1)
Altstadt City 2 WLAN Nespresso Netflix	€20,698	€74	75%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Balcony Appartement	€16,421	€95	47%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 4 (3)
Design im Bi-Westen - 2 Zimmer Apartment	€12,236	€64	50%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (181)
City Lage 2 Zi. 56 m² WLAN Nespresso	€16,807	€56	79%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.6 (87)
Best located Business Apartment - Bielefeld City	€20,578	€72	78%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (124)
Schickes 2 Zimmer-Cityapartment Bielefeld Mitte V1	€14,510	€91	39%	1	1	3	€72	❌	❌	✅	Y / Y	⭐️ 5 (2)
Altstadt City WLAN Nespresso Netflix	€15,988	€67	63%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
65qm Wohnung mit Balkon und Carport in Bielefeld	€29,109	€95	82%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (35)
Luxurious Apartment in City-Center, Free Parking	€30,243	€82	98%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (52)
Kleines Reihenhaus im Herzen Bielefelds	€23,593	€66	95%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (80)
Studio im Architektenhaus direkt an d. Sparrenburg	€20,403	€77	71%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 5 (135)
Smartes Studio im Herzen von Bielefeld	€18,482	€62	81%	1	1	9	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
+ City-Apartment mit Stil & Charme in bester Lage	€33,371	€113	80%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (27)
Flaty-Bielefeld 1,5 Zimmer A302	€15,285	€84	49%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Schickes 1,5 Zimmer-Cityapartment Bielefeld	€13,440	€91	35%	1	1	3	€72	❌	❌	✅	Y / Y	⭐️ 5 (3)
1,5-Zimmer-Oase-Cityapartment Bielefeld Mitte A101	€14,344	€88	42%	1	1	3	€72	❌	❌	✅	Y / Y	⭐️ 5 (1)
Smartes Studio - 1a City Lage, dennoch ruhig	€18,468	€68	74%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Frisch renovierte 1 Zimmer Wohnung	€17,107	€59	77%	1	1	3	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Home by Doni - 2BR \| central \| parking \|	€35,260	€114	79%	1	1	2	€73	❌	❌	❌	N / Y	⭐️ 4 (3)
Apartment in a central location	€17,599	€111	43%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.8 (11)
CIty Appartment Zentral	€16,991	€65	70%	1	1	3	€11	❌	❌	✅	N / N	⭐️ 4.7 (10)
Altbauwohnung in zentraler Lage	€21,214	€74	77%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (20)
#HANDWERKER_Rustikal Cityapartment Bielefeld Mitte	€11,982	€68	43%	1	1	3	€72	❌	❌	✅	Y / Y	⭐️ 5 (3)
1,5-Zimmer-Oase-Cityapartment Bielefeld Mitte A102	€16,598	€85	51%	1	1	3	€72	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
City Appartement	€38,284	€115	91%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (0)
Moderne Neubauwohnung in Stadtmitte	€24,001	€129	51%	1	1	3	€53	❌	❌	✅	Y / Y	⭐️ 5 (22)
ALL-IN-ONE Studio Cityapartment Bielefeld Mitte502	€10,175	€78	33%	1	1	3	€72	❌	❌	✅	Y / Y	⭐️ 5 (2)
1-bedroom apartment in the heart of Bielefeld	€19,635	€59	89%	1	1	3	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Bright 29 Schöne, moderne, ruhige Innenstadtlage	€32,274	€97	89%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.7 (27)

Return Metrics

417.7% 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)	€13,378	€26,757	€40,135	€53,514	€66,892	€133,785	€401,356
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	€13,378	€26,757	€40,135	€53,514	€66,892	€133,785	€401,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

417.7%

Payback Period Days

Return on Investment

417.7%

17 Herforder Str. Bielefeld, Nordrhein-Westfalen, 33602

1 bed • 1 bath • 2 guests

Monthly Rent

€30,074

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €76/night at 54% occupancy.Projected nightly rate is €89/night at 61% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€19,590

Avg annual revenue

61%

Avg occupancy rate

€88

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

€15k

€25k

€40k

€13,379

Profit

Revenue

€30,074

Operating Expenses

€12,496

Operating Income

€17,579

Net Effective Rent

€4,200

Profit (Cash Flow)

€13,379

€3,203

Cash Investment

Renos & Furnishing

€3,105

Setup Costs

€97

Total

€3,203

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

417.7%

Payback Period Days