BNBCalc Short Term Rental Investment Analysis Schloß u. Park Babelsberg - Potsdam (Glienicker Brücke, Potsdam, BB,

3 bed • 1 bath • 4 guests • €300,000

BNB

Calc

Annual Revenue

€46,228

Profit (Cash Flow)

€15,284

Cap Rate

10.4%

Annual Revenue

€46,228

AirDNA projects €222/night at 57% occupancy ($46,227).

BNB Calc projects a 56.99999999999999% occupancy rate, €222 rate per night.

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

Return Metrics

20.45% 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)	€15,284	€30,568	€45,853	€61,137	€76,422	€152,844	€458,532
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€324,284	€348,838	€373,671	€398,790	€424,204	€556,018	€1,186,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.45%

Cap Rate

10.42%

Return on Investment

38.15%

Schloß u. Park Babelsberg - Potsdam (Glienicker Brücke Potsdam, Brandenburg

3 bed • 1 bath • 4 guests

Purchase Price

115

Airbnb Investor Score

€15,284

Annual Profit

10.4%

Cap Rate

20.5%

Cash on Cash

€46,228

Annual Revenue

Projected nightly rate is €222/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

€0

Avg annual revenue

Avg occupancy rate

€0

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

€0k

€100k

€195k

€300k

€15,284

Profit

Revenue

€46,228

Operating Expenses

€14,944

Operating Income

€31,284

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€15,284

€74,725

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€5,725

Closing Costs

€9,000

Total

€74,725

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.45%

Cap Rate

10.42%

Return on Investment

38.15%