BNBCalc Short Term Rental Rental Arbitrage Analysis Marktplatz, Mayen, Germany

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€22,122

Profit (Cash Flow)

€1,771

Cash on Cash Return

41.9%

Annual Revenue

€22,122

AirDNA projects €96/night at 73% occupancy ($25,630). Airbtics projects €89/night at 68% occupancy ($22,122). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, €89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,808	€23,409	€29,649	€42,121
Occupancy	61%	69%	78%	89%
Nightly Rate	€65	€91	€101	€126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Edle Stadtvillen-Wohnung	€13,411	€38	92%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (178)
Appartement Elzerland	€34,099	€123	76%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Hinter Burg, Haus mit Garten	€32,719	€96	93%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Loftwohnung 3 Bergeblick	€24,885	€86	78%	2	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (48)
Erica Ferienwohnung auf dem Traumpfad (156883)	€18,602	€100	51%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Wunderschönes Ferienhaus im Grünen	€38,507	€132	78%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (75)
Fewo. "Im Vulkanland" für max. bis 6 Personen	€22,560	€86	71%	2	1	2	€17	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Feriendomizil Marika	€17,779	€95	51%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ferienwohnung "Am Vulkanpfad"	€14,570	€74	53%	2	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Ferienwohnung Basaltliebe	€24,054	€95	69%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Waldhäuschen Landhaus Karbach	€38,662	€199	53%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Vulkan-Lodge (Ferienhaus)	€30,610	€114	68%	2	1	2	€104	❌	❌	✅	Y / Y	⭐️ 5 (70)
Ferienwohnung BeLa, Nähe Nürburgring	€16,214	€63	68%	2	1	1	€27	❌	❌	✅	Y / Y	⭐️ 5 (105)
FeWos in der umgebauten Maifeldscheune (Eifel)	€13,218	€57	63%	2	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (135)
Charmante-gemütliche-Altbauwohnung-zentrale Lage	€12,032	€33	98%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (281)
5*Ferienhaus Eifel-Auszeit mit Innenhof und Garten	€25,698	€108	63%	2	1	2	€114	❌	❌	✅	Y / Y	⭐️ 5 (46)
Traumhaus am See klein	€31,221	€134	62%	2	1	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (21)
EIFEL HOUSE anno 1846	€34,872	€126	75%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (125)
Große Mansarden-Wohnung Mayen	€12,640	€39	89%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (51)
Ländlich charmantes Apartment mit Wohlfühlfaktor	€12,472	€49	67%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (16)
Maifeldblick	€20,488	€65	83%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (38)
Helle, moderne, großzügige Wohnung in Polch	€32,070	€95	92%	2	1.5	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (98)
Mayen / Nürburgring Rheinland-Pfalz	€13,361	€97	34%	2	2	1	€71	❌	❌	✅	Y / Y	⭐️ 5 (188)
Train station romance meets luxury!	€21,303	€194	30%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Live like in a castle! Old train station Kruft	€23,220	€96	66%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Große Mansarden-Wohnung zentral & ruhig in Mayen	€10,207	€31	87%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.7 (204)
Eifelmühle	€30,325	€107	75%	2	1	2	€42	❌	❌	❌	Y / N	⭐️ 5 (31)
Old train station Kruft shines in new splendor	€25,167	€100	69%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Großzügige DG-Wohnung in Mayen	€24,980	€96	71%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Schöne, Fewo, Nähe Nürburgring, ideal zum Wandern	€13,801	€61	60%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (141)
Herzlich willkommen im Ferienhaus Hilger	€14,571	€65	61%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Stadthaus Apartment Bachperle	€17,623	€62	78%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Basalt-Loft Kottenheim	€26,581	€119	61%	2	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
BelEtage Eifel - Kamin, Weitblick, Ruhe	€25,969	€80	86%	2	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (105)
Ferienhaus Schlüsselblume	€15,139	€67	61%	2	1	4	€52	❌	❌	❌	Y / Y	⭐️ 5 (40)
Naturnahe Wohnung im Luftkurort	€20,141	€71	78%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (48)
Ferienwohnung Abendsonne	€21,174	€72	80%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Zuhause mit Aussicht, großem Grundstück & Balkon	€19,948	€91	60%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (103)
Ferienwohnung Auszeit	€20,910	€72	79%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)

Return Metrics

41.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€1,770	€3,541	€5,312	€7,083	€8,854	€17,708	€53,126
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	€0	€0	€0	€0	€0	€0	€0
Total Return	€1,770	€3,541	€5,312	€7,083	€8,854	€17,708	€53,126

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.93%

Payback Period Days

870

Return on Investment

41.93%

Marktplatz Mayen, Rheinland-Pfalz, 56727

2 bed • 1 bath • 4 guests

Monthly Rent

€22,122

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €96/night at 73% occupancy.Projected nightly rate is €89/night at 68% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€21,814

Avg annual revenue

68%

Avg occupancy rate

€89

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

€5k

€15k

€30k

€40k

€1,771

Profit

Revenue

€22,122

Operating Expenses

€10,752

Operating Income

€11,371

Net Effective Rent

€9,600

Profit (Cash Flow)

€1,771

€4,223

Cash Investment

Renos & Furnishing

€4,134

Setup Costs

€88

Total

€4,223

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

41.93%

Payback Period Days

870