BNBCalc Short Term Rental Investment Analysis Lychener Straße 53, Berlin-Pankow, Germany

1 bed • 1 bath • 4 guests • €500,000

BNB

Calc

Annual Revenue

€29,587

Profit (Cash Flow)

€13,042

Cap Rate

3.4%

Annual Revenue

€29,587

AirDNA projects €100/night at 78% occupancy ($28,566). Airbtics projects €104/night at 78% occupancy ($29,587). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 78% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,655	€31,570	€39,747	€50,789
Occupancy	73%	86%	91%	98%
Nightly Rate	€84	€99	€118	€140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New renovated calm place in hip PrenzlauerBerg	€62,136	€168	99%	1	1	4	€76	❌	❌	❌	Y / Y	⭐️ 5 (69)
Berlin, Prenzlauer Berg, cozy ground floor flat	€16,883	€100	46%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
Artist LOFT in backyard shed	€37,395	€115	87%	1	1	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (514)
Cozy urban apartment	€30,916	€99	85%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.5 (128)
Schöner und ruhiger Rückzugsort am Helmholtzplatz	€40,235	€125	87%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (37)
The Scandinavian Oasis	€39,822	€117	91%	1	1	3	€115	❌	❌	❌	Y / Y	⭐️ 5 (164)
Tilda - Apartment	€31,125	€91	93%	1	1	2	€38	❌	❌	❌	N / Y	⭐️ 5 (224)
Super cozy micro-apartment	€24,478	€74	90%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.5 (138)
Stylish maisonette, Prenzlauer Berg, 70m2	€43,468	€137	86%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (56)
Distinctive tiny house	€12,059	€165	20%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Cozy Studio Apartmrnt Prenzlauer Berg	€25,218	€93	74%	1	1	3	€0	❌	❌	✅	N / N	⭐️ 4.5 (20)
Tolles 2-Zi App Helmholtzplatz	€39,041	€149	70%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (20)
1 Bedroom w/ Living Room & Kitchen, near MauerPark	€46,020	€139	89%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Super cozy studio apartment in Berlin	€44,315	€122	98%	1	1	3	€53	❌	❌	❌	Y / Y	⭐️ 5 (48)
Modernes Apartment in Berlin P´berg	€36,862	€107	93%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (274)
Apartment-Berlin-Prenzlauerberg	€16,358	€99	44%	1	1	14	€48	❌	❌	❌	N / Y	⭐️ 5 (5)
Cat, Flat and balcony in Prenzlauer Berg	€24,864	€68	99%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (25)
Spacious cozy & minimalist flat in Prenzlauer Berg	€28,968	€90	87%	1	1	5	€58	❌	❌	❌	Y / Y	⭐️ 5 (53)
Bezaubernde Wohnung im Herzen vom Prenzlauer Berg	€44,616	€133	92%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Mega Lage und ruhig im Hof	€30,507	€85	98%	1	2	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy bright Apartment in the heart of PrenzlBerg	€33,076	€92	98%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (17)
Ground-Floor Studio for 2 ppl in Prenzlauer Berg	€27,427	€83	90%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (23)
Studio in Prenzlauer Berg	€22,542	€69	86%	1	1	1	€48	❌	❌	❌	Y / N	⭐️ 4.9 (11)
3 für 2-3	€25,426	€88	77%	1	1	4	€48	❌	❌	❌	N / Y	⭐️ 5 (71)
modern 75qm design flat in the heart of Berlin	€30,329	€93	89%	1	1	10	€58	❌	❌	❌	Y / Y	⭐️ 5 (26)
Spacious Studio in Prenzlauer Berg, by Mauer Park	€18,626	€104	49%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (9)
Gemütliche Whng über den Dächern Prenzlauer Bergs	€41,839	€124	90%	1	1	5	€67	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Apartment im Prenzlauer Berg 1b	€28,311	€107	72%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Apartment-Berlin-Prenzlauerberg	€10,382	€86	33%	1	1	8	€48	❌	❌	❌	N / Y	⭐️ 4.1 (10)
spacious, bright and cosy apartment in P.Berg	€29,309	€109	72%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (43)
Zwischen Mauerpark + Helmholtzplatz	€35,034	€97	99%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (104)
Cozy Studio Apartment Prenzlauer Berg	€32,376	€116	76%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (5)
Himmelsstube	€19,672	€71	76%	1	1	5	€38	❌	❌	❌	Y / N	⭐️ 5 (6)
Perfect little Berlin apartment	€23,333	€68	90%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
The city at your feet	€20,957	€66	84%	1	1	3	€29	❌	❌	❌	N / Y	⭐️ 5 (101)
Beautiful apartment in Prenzlauer Berg	€34,178	€108	85%	1	1	3	€38	❌	❌	❌	N / N	⭐️ 5 (22)
Apartment on Prenzlauer Allee	€9,175	€72	35%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4 (1)
Quiet cozy fireplace apartment	€12,013	€84	39%	1	1	120	€145	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy & quiet flat in Prenzlauer Berg	€62,224	€168	100%	1	1	5	€48	❌	❌	❌	N / Y	⭐️ 5 (22)
Ground-Floor Studio8	€23,648	€79	82%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (8)

Return Metrics

73.04% 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)	€13,042	€26,084	€39,126	€52,169	€65,211	€130,423	€391,269
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	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

73.04%

Cap Rate

3.35%

Return on Investment

157.06%

53 Lychener Str. Berlin, Berlin, 10437

1 bed • 1 bath • 4 guests

Purchase Price

222

Airbnb Investor Score

€13,042

Annual Profit

3.4%

Cap Rate

73.0%

Cash on Cash

€29,587

Annual Revenue

BNBCalc predicts this property will get $104 per night with 78% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€30,379

Avg annual revenue

78%

Avg occupancy rate

€104

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

€25k

€45k

€65k

€13,042

Profit

Revenue

€29,587

Operating Expenses

€12,795

Operating Income

€16,792

Mortgage & Taxes

€3,750

Profit (Cash Flow)

€13,042

€2,854

Cash Investment

Down Payment

€0

Renos & Furnishing

€2,854

Total

€2,854

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

73.04%

Cap Rate

3.35%

Return on Investment

157.06%