BNBCalc Short Term Rental Investment Analysis Kirchgasse, Offenbach am Main, HE, 63065

1 bed • 1 bath • 2 guests • €100,000

BNB

Calc

Annual Revenue

€22,501

Profit (Cash Flow)

€4,895

Cap Rate

10.2%

Annual Revenue

€22,501

AirDNA projects €68/night at 62% occupancy ($15,408). Airbtics projects €92/night at 67% occupancy ($22,501). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, €92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,987	€17,825	€35,701	€64,585
Occupancy	51%	69%	86%	95%
Nightly Rate	€52	€69	€111	€183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Zentrales Penthouse in der Innenstadt	€11,615	€206	14%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 0 (1)
Über den Dächern von Offenbach	€16,913	€52	87%	1	1	1	€7	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Home away from home	€15,544	€77	52%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (39)
"Gemütliche Wohnung in der City, nähe Mainufer“	€19,445	€65	78%	1	1	4	€60	❌	❌	❌	Y / Y	⭐️ 5 (41)
Close to Frankfurt-City, charming	€18,751	€59	85%	1	1	3	€29	❌	❌	❌	N / Y	⭐️ 4.5 (251)
New Flat - Central Offenbach am Main	€18,110	€57	86%	1	1	2	€8	❌	❌	❌	Y / Y	⭐️ 5 (100)
Tiny Apartment 2 im Zentrum	€19,825	€61	88%	1	1	7	€29	❌	❌	❌	Y / Y	⭐️ 5 (85)
Eigentumswohnung im Zentrum mit Ausblick 55m²	€22,032	€66	89%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (83)
★Exklusives Apartment Offenbach Zentral Frankfurt★	€19,368	€54	95%	1	1	1	€20	❌	❌	❌	N / Y	⭐️ 4.5 (296)
Zentral gelegenes 2 Zimmer Apartment	€23,666	€72	88%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (189)
Cute fit solo apartment	€12,592	€37	92%	1	1	1	€15	❌	❌	❌	Y / N	⭐️ 4.5 (104)
Design Apartment mit Balkon 15min Airport	€17,401	€83	54%	1	1	1	€60	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Apartment Frankfurt Offenbach	€14,969	€79	51%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (5)
Urban Living - Appartment mit edlem Flair	€19,320	€53	97%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 5 (358)
Stylische 2 Zimmerwohnung in zentraler Lage	€20,393	€84	65%	1	1	2	€50	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Luxuswohnung, Hafeninsel, 10min Zentrum Frankfurt	€28,167	€152	50%	1	1	5	€50	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious flat	€29,549	€218	35%	1	2	2	€45	✅	✅	❌	Y / Y	⭐️ 5 (11)
Close to Frankfurt City, charming (Luise 2)	€16,915	€58	77%	1	1	3	€29	❌	❌	❌	N / Y	⭐️ 4.5 (34)
Romantische 2-Zi-Wohnung mit kleinem Balkon	€24,460	€78	83%	1	1	1	€50	❌	❌	✅	N / Y	⭐️ 5 (58)
Offenbach/Frankfurt - Cosy 2 Room Apartm. 4 people	€20,030	€88	62%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Boardinghouse Basic Apartments City	€13,980	€62	62%	1	1	7	€109	❌	❌	❌	Y / Y	⭐️ 5 (20)
Zentral gelegen mit Parkplatz	€11,735	€50	64%	1	1	7	€79	❌	❌	❌	N / N	⭐️ 4.5 (5)
Exklusives Luxus-Penthouse an der Hafeninsel	€43,982	€372	31%	1	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (7)
La Suite central	€14,524	€50	79%	1	1	7	€36	❌	❌	❌	Y / Y	⭐️ 5 (38)
Business Apartment mit Wasserausblick + Terasse	€44,152	€181	66%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (13)
Willkommen-Apartment, Messe Frankfurt d.Verbindung	€25,559	€200	35%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Dream penthouse \|10 mins. to the city of Frankfurt	€13,785	€118	32%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (2)
OF15 Ferienwohnung in Offenbach	€39,298	€134	77%	1	2	2	€118	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Über den Dächern von Offenbach	€18,393	€59	84%	1	1	1	€50	❌	❌	✅	N / Y	⭐️ 5 (24)
Penthouse-Wohnung nahe Frankfurt	€16,423	€112	40%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (12)
Zentral gelegen	€20,909	€79	70%	1	1	4	€79	❌	❌	❌	N / N	⭐️ 4.5 (6)
Wohnung Offenbach bei Frankfurt 1-3 Personen	€18,101	€51	95%	1	1	20	€50	❌	❌	❌	Y / N	⭐️ 0 (2)
Beautiful Altbau Apartment	€16,031	€80	47%	1	1	4	€54	❌	❌	❌	Y / Y	⭐️ 5 (4)
Zen Apartment \| central \| modern \| kitchen \| wifi	€21,364	€127	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 1 (1)
Modern & comfortable close to Frankfurt	€16,060	€46	95%	1	1	20	€25	❌	❌	✅	Y / Y	⭐️ 5 (56)
Stylish Maisonette - Near Frankfurt & Airport!	€26,060	€111	64%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Zentral, hell und ruhig gelegen	€9,655	€40	62%	1	1	4	€79	❌	❌	❌	N / N	⭐️ 4.5 (7)
Hausboot EMMA-Nähe zur Messe, EZB & Skylineblick	€14,124	€48	73%	1	1	2	€74	❌	❌	✅	N / Y	⭐️ 5 (47)
Central Apartments Boardinghouse single	€8,824	€35	69%	1	1	28	€109	❌	❌	❌	Y / Y	⭐️ 5 (11)
Tiny Apartment im Zentrum	€16,886	€48	96%	1	1	7	€29	❌	❌	❌	Y / Y	⭐️ 5 (56)

Return Metrics

18.87% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,894	€9,789	€14,684	€19,579	€24,474	€48,948	€146,846
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€107,894	€115,879	€123,957	€132,130	€140,401	€183,340	€389,572

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.87%

Cap Rate

10.22%

Return on Investment

35.87%

Kirchgasse Offenbach am Main, Hessen, 63065

1 bed • 1 bath • 2 guests

Purchase Price

109

Airbnb Investor Score

€4,894

Annual Profit

10.2%

Cap Rate

18.9%

Cash on Cash

€22,501

Annual Revenue

BNBCalc predicts this property will get $92 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€19,972

Avg annual revenue

67%

Avg occupancy rate

€92

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

€10k

€20k

€30k

€45k

€4,895

Profit

Revenue

€22,501

Operating Expenses

€12,273

Operating Income

€10,228

Mortgage & Taxes

€5,333

Profit (Cash Flow)

€4,895

€25,931

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€2,931

Closing Costs

€3,000

Total

€25,931

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.87%

Cap Rate

10.22%

Return on Investment

35.87%