BNBCalc Short Term Rental Investment Analysis Richard-Sorge-Straße, Berlin, BE, 10249

1 bed • 1 bath • 2 guests • $350,000

BNB

Calc

Annual Revenue

$37,109

Profit (Cash Flow)

-$5,005

Cap Rate

5.3%

Annual Revenue

$37,109

AirDNA projects $127/night at 80% occupancy ($37,108). Airbtics projects $128/night at 81% occupancy ($37,868). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,131	$39,170	$52,508	$63,921
Occupancy	71%	86%	97%	100%
Nightly Rate	$92	$123	$145	$171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Loft-Studio with garden	$35,383	$96	99%	1	2	3	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (248)
Apartment in great Location with top Equipment	$50,933	$174	78%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Charming duplex apartment in Friedrichshain	$46,684	$170	74%	1	1	5	$53	❌	❌	❌	Y / Y	⭐️ 5 (34)
Grosszügige Wohnung nahe dem Berliner Zentrum	$28,784	$155	49%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Ferienwohnung in Berlin-Friedrichshain	$42,678	$127	88%	1	1	2	$78	❌	❌	❌	Y / Y	⭐️ 4.7 (211)
Cosy and quiet flat in Friedrichshain	$29,900	$87	89%	1	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.7 (180)
Studio Apartment Friedrichshain	$36,594	$168	58%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
1 Stylish, cosy, lovely decorated, hip district	$35,097	$91	100%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.8 (554)
Schöner Berliner Altbau	$21,557	$62	95%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (175)
central Studio near Boxhagener Platz/WIFI/Kitchen	$38,149	$122	83%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.7 (89)
modern & central apartment near Alexanderplatz	$30,378	$100	83%	1	1	10	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (267)
Loftwohnung in Berlin	$82,241	$430	51%	1	3	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Beautiful Studio in Heart of Berlin	$41,339	$120	93%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.7 (105)
Modern Courtyard room at Auertriangle for your own	$24,626	$67	100%	1	1	4	$27	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
Im Berliner Osten und Szenekiez Friedrichshain	$35,560	$93	100%	1	1	4	$107	❌	❌	❌	Y / Y	⭐️ 5 (22)
2-Zimmer Wohnung in Friedrichshain	$50,508	$144	95%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (26)
Spacious Top Floor Flat w/ Balcony & Office Space	$40,034	$114	95%	1	1	8	$43	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cozy Apartment in Friedrichshain	$68,053	$197	94%	1	2	2	$43	❌	❌	❌	Y / N	⭐️ 4.6 (5)
Modern apartment in the Auertriangle	$32,574	$89	100%	1	1	12	$27	❌	❌	✅	Y / Y	⭐️ 5 (63)
Center Berlin Friedrichshain - Refuge	$25,166	$92	73%	1	1	3	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Friedrichshain - Ruhige Wohnung Nähe Strassmanstr	$17,807	$141	34%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
1 Bedroom Apartment w/ Balcony and Modern Kitchen	$44,469	$179	66%	1	1	5	$65	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Boutique Apartment in Friedrichshain	$15,962	$89	49%	1	1	60	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy 2-Room Apartment (Heart of Friedrichshain)	$55,403	$151	99%	1	1	2	$43	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Sunny 2room apt-iconic GDR-building/Friedrichshain	$38,667	$125	82%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Cheaper then hotel	$31,360	$136	63%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Modern 80qm flat with terrace	$47,580	$130	100%	1	2	6	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (129)
65m2 apartment in Soviet monument, city center	$47,219	$133	97%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Friedrichshain - Petersburger Straße Studiowohnung	$36,362	$129	74%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 0 (0)
Contemporary 2 bed flat close to Alexander Platz	$45,297	$125	98%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 5 (19)
The castle	$27,997	$150	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful 1 BR apt with office	$36,843	$119	84%	1	1	45	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful spacious Apartment	$32,651	$97	91%	1	1	14	$65	❌	❌	❌	Y / Y	⭐️ 5 (51)
Céntrico , Bonito y cómodo	$39,528	$108	100%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.7 (6)
Real AirBnb - liebevolle Altbauwohnung in F-Hain	$40,613	$137	81%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Urban Living in Friedrichshain	$39,633	$119	91%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charmanter Altbau in Friedrichshain	$26,718	$73	100%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Furnished Studio in top location!!!	$10,565	$46	61%	1	1	15	$42	❌	❌	✅	Y / N	⭐️ 4.5 (35)
Deluxe Top-floor Duplex betw. Alexanderplatz+Fhain	$55,527	$171	85%	1	1	2	$107	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Blueground \| Friedrichshain, sunny, furnished	$21,411	$90	65%	1	1	90	$298	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-5.9% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,005	-$10,010	-$15,015	-$20,020	-$25,026	-$50,052	-$150,157
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$355,494	$361,304	$367,438	$373,907	$380,719	$420,318	$699,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.9%

Cap Rate

5.31%

Return on Investment

10.54%

Richard-Sorge-Straße Berlin, Berlin, 10249

1 bed • 1 bath • 2 guests

Purchase Price

$37,109

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 80% occupancy.Projected nightly rate is $128/night at 81% occupancy.

Occupancy Rate

Top 63% 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.

$37,696

Avg annual revenue

81%

Avg occupancy rate

$128

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

$35k

$55k

$85k

-$5,005

Profit

Revenue

$37,109

Operating Expenses

$18,504

Operating Income

$18,605

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$5,005

$84,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$4,250

Closing Costs

$10,500

Total

$84,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.9%

Cap Rate

5.31%

Return on Investment

10.54%