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 Leipziger Str., Berlin, BE, 10117

2 bed • 1.5 bath • 4 guests • $800,000

BNB

Calc

Annual Revenue

$93,042

Profit (Cash Flow)

$29,486

Cap Rate

9.0%

Annual Revenue

$93,042

AirDNA projects $219/night at 68% occupancy ($54,392). Airbtics projects $210/night at 81% occupancy ($62,128). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 94% occupancy rate, $271 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,280$55,965$94,194$115,403
Occupancy73%87%94%98%
Nightly Rate$142$174$271$317

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Kleines Familien-City-Apartment 4

No image available

$39,885
$147
74%
213$65❌❌❌N / Y⭐️ 5 (194)
Miniloft Kreuzberg Apartment Hotel: Dreifach

No image available

$57,819
$297
52%
213$129❌❌✅Y / Y⭐️ 5 (82)
Beautiful Apartment Connected to an Art Gallery

No image available

$48,048
$133
98%
221$86❌❌❌Y / Y⭐️ 5 (777)
Apt.A Checkpoint Charlie/2BATH/2BR/110sqm

No image available

$73,578
$297
66%
223$183❌❌❌Y / Y⭐️ 4.5 (86)
Central Berlin Best XL Light Filled 2bdr Mitte

No image available

$47,809
$179
70%
212$81❌❌❌Y / Y⭐️ 4.5 (116)
Miniloft Kreuzberg Apartment Hotel: Dreifach

No image available

$51,808
$309
45%
213$129❌❌✅Y / Y⭐️ 5 (65)
Bestlage am Brandenburger Tor Apartment 3.4

No image available

$64,870
$422
42%
212$0❌❌❌Y / Y⭐️ 4.5 (236)
Super-City-Apartment 1&2 am Checkpoint Charlie

No image available

$41,400
$224
50%
213$85❌❌❌N / Y⭐️ 5 (135)
Wilhelmstraße Apartment 4 Friends

No image available

$53,700
$158
92%
211$65❌❌❌Y / Y⭐️ 4.5 (35)
central 2Room Apartment X-berg

No image available

$49,309
$134
100%
212$22❌❌❌N / Y⭐️ 5 (83)
Luxury Apartment Berlin Mitte

No image available

$117,082
$492
64%
231$108❌❌❌Y / Y⭐️ 4.7 (7)
Insel Boardinghouse Berlin Mitte Smart Appart

No image available

$37,697
$106
96%
222$151❌❌✅Y / Y⭐️ 4.5 (220)
Berlin Mitte with a View

No image available

$37,705
$117
87%
213$75❌❌❌Y / Y⭐️ 5 (380)
Apartment with 2 sleeping rooms

No image available

$61,664
$234
72%
211$0❌❌✅Y / Y⭐️ 4.5 (66)
Cozy Apart near Museum Island. Separate entrance.

No image available

$70,889
$232
82%
212$97❌❌❌N / Y⭐️ 4.7 (87)
L Central Berlin-Kreuzberg, Clean, Cozy, Connected

No image available

$55,280
$151
99%
211$27❌❌❌N / Y⭐️ 4.5 (470)
Global Living: Central | Kitchen | Smart-TV

No image available

$78,628
$231
93%
212$0❌❌❌Y / Y⭐️ 4.5 (42)
2 Zimmer-Wohnung mit Balkon in Berlin-Kreuzberg

No image available

$32,610
$102
84%
212$156❌❌❌Y / Y⭐️ 5 (89)
Holiday apartment in Berlin Mitte

No image available

$51,493
$156
89%
212$75❌❌✅Y / Y⭐️ 4.5 (426)
Roof terrace at the Wintergarten – 86 m²

No image available

$77,318
$325
65%
212$0❌❌❌N / Y⭐️ 5 (67)
Mitte, aber ruhig - ideal für Familien bis 6 Gäste

No image available

$56,269
$170
90%
213$54❌❌❌Y / Y⭐️ 5 (632)
BIG NEW COZY FLAT MITTE CENTER@ROSENTHALER PLATZ

No image available

$87,996
$317
75%
211$70❌❌❌Y / Y⭐️ 4.5 (125)
Wonderful 3-room apartment in the heart of Berlin

No image available

$52,639
$152
94%
212$86❌❌❌Y / Y⭐️ 5 (86)
Living with style, apartment 2

No image available

$70,923
$231
83%
211$75❌❌✅Y / Y⭐️ 4.5 (362)
The Good Place Kreuzberg

No image available

$63,885
$181
96%
212$48❌❌❌Y / Y⭐️ 5 (39)
GreatStay - Torstr 95 VH 2BR up to 5 people

No image available

$110,221
$317
95%
213$0❌❌❌Y / Y⭐️ 4.5 (113)
Weitläufiges Loft in Kreuzberg / Bergmannkiez

No image available

$48,153
$156
79%
212$98❌❌✅Y / N⭐️ 4.5 (52)
Bright and elegant centrally located apartment

No image available

$46,531
$161
78%
213$81❌❌❌Y / Y⭐️ 4.5 (253)
apartment21 Luxury Apartment Mitte

No image available

$70,250
$219
87%
211$86❌❌❌Y / Y⭐️ 5 (428)
2 Bedroom Apartment in Kreuzberg

No image available

$53,269
$145
100%
212$22❌❌❌Y / Y⭐️ 5 (79)
URBAN FLATS Berlin | Flat No. R4 | City Center

No image available

$52,907
$252
57%
212$33❌❌✅Y / Y⭐️ 4.5 (33)
MM Art Gallery Apartment Berlin

No image available

$47,750
$134
97%
212$16❌❌❌Y / Y⭐️ 5 (131)
Central Spacious Artist Apartment close to park

No image available

$44,831
$124
98%
214$27❌❌❌N / Y⭐️ 4.5 (190)
cozy apartment in Kreuzberg 6

No image available

$44,878
$130
94%
212$38❌❌❌N / Y⭐️ 4.5 (246)
Unique City Center 2Rms Mitte Rosenthaler Platz

No image available

$52,986
$154
93%
211$70❌❌❌Y / Y⭐️ 4.5 (173)
1Design Flat in MitteCity Center@Rosenthaler Platz

No image available

$38,775
$116
90%
211$70❌❌❌Y / Y⭐️ 4.5 (294)
Beautiful 80sqm Appartment in Berlin-Mitte

No image available

$89,526
$307
79%
211$54❌❌✅Y / Y⭐️ 5 (133)
The Tieckstr, luxury downtown backyard house upto7

No image available

$115,948
$330
96%
213$0❌❌✅Y / Y⭐️ 5 (26)
Modern Flat in Kreuzberg 2 bath rooms

No image available

$32,243
$104
81%
222$54❌❌✅Y / Y⭐️ 4.5 (57)
W/apart Hip Garden Space Mitte

No image available

$84,333
$263
87%
212$97❌❌❌Y / Y⭐️ 5 (58)

Return Metrics

15.61% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,486$58,972$88,458$117,944$147,430$294,861$884,583
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$639,999$639,999$639,999$639,999$639,999$639,999$639,999
Down Payment$160,000$160,000$160,000$160,000$160,000$160,000$160,000
Property Appreciation$24,000$48,720$74,181$100,407$127,419$275,133$1,141,809
Total Return$853,486$907,692$962,639$1,018,351$1,074,849$1,369,994$2,826,393

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.61%

Cap Rate

9.01%

Return on Investment

34.3%

property-location

Leipziger Str. Berlin, Berlin, 10117

2 bed • 1.5 bath • 4 guests

89

Airbnb Investor Score

$29,486

Annual Profit

9.0%

Cap Rate

15.6%

Cash on Cash

$93,042

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 68% occupancy.Projected nightly rate is $210/night at 81% occupancy.

Top 28% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$60,322

Avg annual revenue

81%

Avg occupancy rate

$210

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

$30k

$60k

$90k

$120k

Sign up to see the data on 40 all comparables

$29,486

Profit

Revenue

$93,042

Operating Expenses

$20,891

Operating Income

$72,152

Mortgage & Taxes

$42,665

Profit (Cash Flow)

$29,486

$188,782

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$4,782

Closing Costs

$24,000

Total

$188,782

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.61%

Cap Rate

9.01%

Profit (Cummulative)

$29,486

$640,000

$4,782

$24,000

$0

Total Gain

$64,757

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service