BNBCalc Short Term Rental Investment Analysis Kastanienallee, Berlin, BE,

1 bed • 1 bath • 4 guests • €200,000

BNB

Calc

Annual Revenue

€40,505

Profit (Cash Flow)

€15,024

Cap Rate

12.8%

Annual Revenue

€40,505

AirDNA projects €157/night at 83% occupancy ($47,445). Airbtics projects €172/night at 84% occupancy ($52,789). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 92% occupancy rate, €121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€35,386	€48,495	€64,929	€83,171
Occupancy	76%	87%	93%	98%
Nightly Rate	€126	€151	€189	€229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Light & cozy apartment in Mitte	€38,898	€118	88%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Rooftop Apartment with perfect View over Berlin	€51,414	€147	95%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (196)
Bright Penthouse with Roof Terrace	€44,094	€121	99%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (333)
Apartment with 2 Balconies next to Mauerpark	€45,981	€125	99%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (214)
Bright Apartment with Balcony in Prenzlauer Berg	€52,915	€156	92%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (179)
Stylish Apartment with Balcony in Prenzlauer Berg	€52,601	€159	89%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (172)
Bright & Modern 1-Bedroom Apartment with Balcony	€54,213	€150	98%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (177)
Luxury Loft Apartment in famous Marthashof	€75,306	€225	90%	1	1	2	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (233)
Luxury Garden View Apartment in famous Marthashof	€60,748	€192	85%	1	1	2	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (241)
Quiet Studio Apartment close to Mauerpark	€34,956	€96	99%	1	1	2	€42	❌	❌	✅	N / Y	⭐️ 5 (206)
Beautiful Studio Apartment \| Terrace \| Mauerpark	€112,227	€417	73%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (21)
1-Bedroom Apartment \| Balcony \| Mauerpark	€50,192	€185	73%	1	1	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (12)
2-Room Apartment \| Balcony \| Mauerpark	€58,606	€276	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Loft A1 location 92m2 3rms,2bath,2Balcony,quiet	€80,065	€221	98%	1	2	92	€89	❌	❌	❌	Y / Y	⭐️ 5 (88)
Well designed 1-Bedroom Home \| Mauerpark	€82,540	€396	57%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Bright 1 Bedroom Apartment with Terrace	€44,150	€122	98%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (269)
2-Room Deluxe Apartment \| Balcony \| Mauerpark	€107,618	€387	76%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Topfloor design-apartment w. roof terrace in Mitte	€40,116	€126	86%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (213)
GreatStay - Zionskirchstr. 57, Studio in downtown	€74,360	€214	95%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (74)
Design-Wohnung am Arkona Platz	€52,690	€161	89%	1	1	3	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (143)
Wohnen im Herzen von Berlin	€50,489	€161	85%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (80)
Frisch sanierter Designer Altbau	€59,225	€213	75%	1	1	3	€79	❌	❌	❌	Y / Y	⭐️ 5 (29)
Artist Studio - Berlin - Prenzlauer Berg	€39,763	€123	88%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (55)
Parkview Grand Suite	€44,637	€147	82%	1	1	5	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (152)
Parkview Apartment Grand Suite II	€51,137	€149	93%	1	1	5	€73	❌	❌	❌	Y / Y	⭐️ 5 (158)
Wohnung mitten im Szenebezirk Prenzlberg	€30,826	€95	88%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (264)
Designer Top-Floor Flat / 2 Roof Terraces in Mitte	€49,385	€153	88%	1	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (271)
rightinthemiddle! Nähe Mauerpark	€26,268	€82	87%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (277)
Appartement in der Castingallee	€32,229	€130	67%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Fabulous Location Rosenthaler Platz	€59,726	€165	97%	1	1	5	€131	❌	❌	✅	Y / Y	⭐️ 5 (182)
Zwei-Zimmerapartment in der Castingallee	€31,765	€127	68%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
SUNNY hideaway BALCONY lovely area	€46,287	€159	78%	1	1	4	€57	❌	❌	❌	Y / Y	⭐️ 5 (445)
TOP exklusive und zentrale Whg in Berlin Mitte	€43,127	€126	93%	1	1	2	€93	❌	❌	❌	Y / Y	⭐️ 5 (367)
The Luxe Loft Berlin	€61,074	€189	87%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (45)
central - quiete - cool - 2 room apartment	€37,291	€217	47%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Suite 147 in Prenzlauer Berg	€39,969	€129	83%	1	1	1	€37	❌	❌	❌	Y / N	⭐️ 5 (30)
Prenzlauer Berg Prestige	€40,021	€141	75%	1	1	1	€37	❌	❌	❌	Y / N	⭐️ 4.5 (52)
City center backyard Jewel - Ani	€43,299	€126	93%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (69)
Wonderful Apartment on Kastanienallee	€29,985	€95	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sunny top floor loft balcony +view Prenzlauer Berg	€52,695	€185	77%	1	1	3	€42	❌	❌	✅	Y / Y	⭐️ 5 (198)

Return Metrics

30.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€15,023	€30,047	€45,071	€60,095	€75,119	€150,239	€450,718
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€221,023	€242,227	€263,617	€285,197	€306,974	€419,022	€936,171

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.59%

Cap Rate

12.84%

Return on Investment

48.55%

Kastanienallee Berlin, Berlin

1 bed • 1 bath • 4 guests

Purchase Price

164

Airbnb Investor Score

€15,023

Annual Profit

12.8%

Cap Rate

30.6%

Cash on Cash

€40,505

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €157/night at 83% occupancy.Projected nightly rate is €172/night at 84% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 86% of comparables

Seasonality

40 Airbnb Comparables

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

€52,072

Avg annual revenue

84%

Avg occupancy rate

€172

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

€25k

€55k

€80k

€115k

€15,024

Profit

Revenue

€40,505

Operating Expenses

€14,814

Operating Income

€25,690

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€15,024

€49,099

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,099

Closing Costs

€6,000

Total

€49,099

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.59%

Cap Rate

12.84%

Return on Investment

48.55%