BNBCalc Short Term Rental Rental Arbitrage Analysis Rathausplatz 2, 87435 Kempten, Germany

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$34,771

Profit (Cash Flow)

$7,451

Cash on Cash Return

117.3%

Annual Revenue

$34,771

AirDNA projects $109/night at 70% occupancy ($27,868). Airbtics projects $89/night at 72% occupancy ($23,404). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,856	$19,900	$34,847	$46,765
Occupancy	64%	69%	84%	95%
Nightly Rate	$60	$75	$109	$130

Seasonality (Profit by Month)

Return Metrics

117.33% 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)	$7,450	$14,901	$22,352	$29,803	$37,254	$74,509	$223,529
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	$7,450	$14,901	$22,352	$29,803	$37,254	$74,509	$223,529

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

117.33%

Payback Period Days

311

Return on Investment

117.33%

2 Rathauspl. Kempten (Allgäu), Bayern, 87435

2 bed • 1 bath • 5 guests

Monthly Rent

$34,771

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $109/night at 70% occupancy.Projected nightly rate is $89/night at 72% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

$7,451

Profit

Revenue

$34,771

Operating Expenses

$16,520

Operating Income

$18,251

Net Effective Rent

$10,800

Profit (Cash Flow)

$7,451

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

117.33%

Payback Period Days

311