BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Kaiserstraße 121, 63065 Offenbach am Main, Germany

3 bed • 1.5 bath • 8 guests • $290,000

BNB

Calc

Annual Revenue

$30,637

Profit (Cash Flow)

$2,721

Cap Rate

7.1%

Annual Revenue

$30,637

AirDNA projects $233/night at 60% occupancy ($51,061).

BNB Calc projects a 36% occupancy rate, $233 rate per night.

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


Return Metrics

18.15% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,720$5,441$8,161$10,882$13,603$27,206$81,619
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$289,999$289,999$289,999$289,999$289,999$289,999$289,999
Down Payment$0$0$0$0$0$0$0
Property Appreciation$8,700$17,661$26,890$36,397$46,189$99,735$413,906
Total Return$301,420$313,102$325,052$337,280$349,792$416,942$785,525

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.15%

Cap Rate

7.08%

Return on Investment

116.89%

property-location

121 Kaiserstraße Offenbach am Main, Hessen, 63065

3 bed • 1.5 bath • 8 guests

$30,637

Annual Revenue


AirDNA projects $233/night at 60% occupancy ($51,061.11).

Top 101% of comparables

Top 101% of comparables


$2,721

Profit

Revenue

$30,637

Operating Expenses

$10,103

Operating Income

$20,534

Mortgage & Taxes

$17,813

Profit (Cash Flow)

$2,721

$14,982

Cash Investment

Down Payment

$0

Renos & Furnishing

$6,282

Closing Costs

$8,700

Total

$14,982

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.15%

Cap Rate

7.08%

Profit (Cummulative)

$2,721

$290,000

$6,282

$8,700

$0

Total Gain

$17,513