BNBCalc Short Term Rental Investment Analysis Pariser Platz, Berlin, BE, 10117

2 bed • 1 bath • 4 guests • $150

BNB

Calc

Annual Revenue

$106,659

Profit (Cash Flow)

$84,262

Cap Rate

56180.1%

Annual Revenue

$106,659

AirDNA projects $261/night at 58% occupancy ($55,290). Airbtics projects $275/night at 75% occupancy ($75,331). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 93% occupancy rate, $314 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,896	$65,755	$108,323	$160,731
Occupancy	59%	76%	93%	98%
Nightly Rate	$178	$234	$314	$443

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious luxurious rooftop apartment with terrace!	$64,567	$177	98%	2	2	4	$178	❌	❌	❌	Y / Y	⭐️ 4.8 (234)
Bright penthouse with a big terrace	$77,330	$272	77%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.6 (159)
Luxury Apartment Berlin Mitte	$117,082	$492	64%	2	3	1	$108	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Bright modern Loft, Tiergarten	$82,438	$320	69%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (47)
The TUCHOLSKY Residence in MITTE!	$79,096	$226	95%	2	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.9 (537)
Beautiful Apartment Connected to an Art Gallery	$46,972	$130	98%	2	2	1	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (764)
11A Landmark/Checkpoint Charlie/110m2/2BATH/2BR	$79,669	$312	68%	2	2	3	$183	❌	❌	❌	Y / Y	⭐️ 4.5 (86)
BIG 3ROOMS City Center Apt. MITTE Alexanderplatz	$65,905	$207	86%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (197)
Central Designer Penthouse with panoramic views	$68,511	$221	84%	2	2	3	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
Great design for discerning people in Berlin Mitte	$61,236	$178	93%	2	2	3	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (284)
Apartment with 2 open rooms	$29,115	$185	43%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (547)
Insel Boardinghouse Berlin Mitte Smart Appart	$37,657	$107	95%	2	2	2	$151	❌	❌	✅	Y / Y	⭐️ 4.6 (217)
Spacious Apartment in the Centre	$63,149	$172	100%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (417)
3-Raum Apartment "Home Base", 81 qm	$62,103	$303	56%	2	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Design and Garden piece in the midst of MITTE	$62,208	$242	68%	2	2	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (151)
Stunning, totally private souterrain apartment	$56,542	$179	84%	2	2	4	$194	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
COZY-URBAN-CHIC: 2 bedroom, 2 bathroom, 87m2	$41,831	$115	99%	2	3	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (189)
R Clean, Stylish Home in Central Berlin-Kreuzberg.	$60,825	$168	98%	2	2	1	$27	❌	❌	❌	N / Y	⭐️ 4.8 (477)
The KOLLWITZ Mansion	$102,205	$308	90%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (388)
Workshop Apartment	$65,157	$178	99%	2	2	2	$73	❌	❌	❌	Y / Y	⭐️ 5 (242)
3-Raum Apartment "Home Base", 81 qm	$109,324	$515	58%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
3-Raum Apartment "Home Base", 81 qm	$56,979	$278	56%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
3-Raum Apartments "Home Base", 81 qm	$67,022	$327	56%	2	2	15	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
114m² Two-Bedroom Apartment w/ Balcony in Mitte	$128,649	$475	74%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Bestlage am Brandenburger Tor Apartment 3.4	$59,585	$440	37%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (227)
Mitten in Berlin, ruhig, Balkon	$94,398	$263	98%	2	2	3	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Creative apartment with a generous terrace	$59,778	$200	81%	2	2	3	$81	❌	❌	❌	Y / Y	⭐️ 4.7 (148)
Big+sunny+stylish 2bdr. Apt in the heart of Berlin	$35,354	$103	93%	2	2	3	$27	❌	❌	❌	Y / Y	⭐️ 5 (99)
Zentrales Apartment mit 2 Schlafzimmern für 6 Gäst	$39,557	$108	95%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Myhappyplace two in the middle of Berlin	$52,678	$190	75%	2	2	3	$96	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Stylish 3 room apartment in the best location	$77,186	$309	68%	2	2	3	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (388)
Stylish 120sqm Appartment in Berlin-Mitte	$112,407	$349	88%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
MyHappyplace in the middle of Berlin	$57,053	$198	78%	2	2	3	$96	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
114m² Two-Bedroom Apartment w/ Balcony in Mitte	$59,424	$246	66%	2	2	8	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Newly built design apartment close to Fischerinsel	$89,708	$351	68%	2	2	3	$98	❌	❌	❌	Y / N	⭐️ 4.8 (36)
NOMADS by Suite.030 . Designer Apartment for 6	$163,968	$1,120	40%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Green oasis in the center!	$66,479	$307	58%	2	2	5	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Central, sunny and luxurious	$49,646	$325	40%	2	2	1	$87	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Central Designer Apartment in Mitte	$48,836	$213	60%	2	2	2	$70	❌	❌	❌	Y / N	⭐️ 5 (20)
Beautiful Designer Apt. Mitte	$41,102	$223	48%	2	2	2	$76	❌	❌	❌	Y / N	⭐️ 4.5 (16)

Return Metrics

1,784.26% 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)	$84,262	$168,524	$252,786	$337,048	$421,310	$842,621	$2,527,863
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119	$119	$119	$119	$119	$119	$119
Down Payment	$30	$30	$30	$30	$30	$30	$30
Property Appreciation	$4	$9	$13	$18	$23	$51	$214
Total Return	$84,416	$168,683	$252,950	$337,217	$421,484	$842,822	$2,528,227

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,784.26%

Cap Rate

56,180.07%

Return on Investment

1,784.4%

Pariser Platz Berlin, Berlin, 10117

2 bed • 1 bath • 4 guests

Purchase Price

507595

Airbnb Investor Score

$84,262

Annual Profit

56180.1%

Cap Rate

1784.3%

Cash on Cash

$106,659

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $261/night at 58% occupancy.Projected nightly rate is $275/night at 75% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$69,818

Avg annual revenue

75%

Avg occupancy rate

$275

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

$75k

$115k

$165k

$84,262

Profit

Revenue

$106,659

Operating Expenses

$22,388

Operating Income

$84,270

Mortgage & Taxes

Profit (Cash Flow)

$84,262

$4,723

Cash Investment

Down Payment

$30

Renos & Furnishing

$4,688

Closing Costs

Total

$4,723

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,784.26%

Cap Rate

56,180.07%

Return on Investment

1,784.4%