BNBCalc Short Term Rental Investment Analysis Schwartzkopffstraße, Berlin, BE, 10115

2 bed • 1 bath • 4 guests • €600,000

BNB

Calc

Annual Revenue

€84,159

Profit (Cash Flow)

€32,677

Cap Rate

10.8%

Annual Revenue

€84,159

AirDNA projects €224/night at 81% occupancy ($66,147). Airbtics projects €205/night at 80% occupancy ($60,003). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 92% occupancy rate, €250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€39,921	€61,986	€85,212	€110,967
Occupancy	76%	84%	92%	96%
Nightly Rate	€142	€200	€250	€312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central Designer Penthouse with panoramic views	€64,119	€205	85%	2	1.5	3	€78	❌	❌	❌	Y / Y	⭐️ 5 (160)
Great design for discerning people in Berlin Mitte	€55,869	€169	89%	2	1.5	3	€78	❌	❌	❌	Y / Y	⭐️ 5 (292)
Urban chic central Berlin	€69,773	€211	90%	2	1	3	€78	❌	❌	❌	Y / Y	⭐️ 5 (55)
East Side Apartment	€51,246	€158	87%	2	1	5	€104	❌	❌	❌	Y / Y	⭐️ 4.5 (185)
GREAT DESIGN 2 beds apartment Berlin Mitte	€61,832	€200	84%	2	1	3	€78	❌	❌	❌	Y / Y	⭐️ 5 (281)
Bright and elegant centrally located apartment	€45,001	€155	78%	2	1	3	€78	❌	❌	❌	Y / Y	⭐️ 4.5 (253)
Beautiful and bright Altbau @ U6	€36,229	€206	44%	2	1	3	€88	❌	❌	❌	Y / Y	⭐️ 4 (2)
Wonderful 3-room apartment in the heart of Berlin	€52,509	€149	96%	2	1	2	€83	❌	❌	❌	Y / Y	⭐️ 5 (86)
Comfort I Two-Rooms I 55m² I Lift	€35,121	€117	81%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
The Tieckstr, luxury downtown backyard house upto7	€111,938	€319	96%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
3-Raum Apartment "Home Base", 81 qm	€60,879	€308	54%	2	2	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (85)
Creative apartment with a generous terrace	€57,070	€195	79%	2	1.5	3	€78	❌	❌	❌	Y / Y	⭐️ 4.5 (155)
beautiful flat, very central	€35,367	€102	95%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (461)
Apartment 1 in Berlin	€34,572	€110	85%	2	1	3	€36	❌	❌	❌	N / Y	⭐️ 5 (193)
Central, sunny and luxurious	€44,215	€312	37%	2	1.5	1	€83	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Living with style, apartment 2	€64,347	€223	78%	2	1	1	€72	❌	❌	✅	Y / Y	⭐️ 4.5 (362)
Holiday apartment in Berlin Mitte	€48,424	€154	85%	2	1	2	€72	❌	❌	✅	Y / Y	⭐️ 4.5 (426)
Cosy Berlin-Apartment next to the wall museum	€26,237	€83	83%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (179)
Bright penthouse with a big terrace	€75,806	€245	84%	2	1.5	3	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (171)
2-room I 41 m² I Terrace > Mitte	€32,446	€101	87%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (48)
BIG NEW COZY FLAT MITTE CENTER@ROSENTHALER PLATZ	€79,213	€297	72%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (125)
1Design Flat in MitteCity Center@Rosenthaler Platz	€36,765	€112	88%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (294)
The TUCHOLSKY Residence in MITTE!	€74,066	€217	93%	2	1.5	2	€124	❌	❌	✅	Y / Y	⭐️ 5 (545)
2-Bedroom Apartment with 2 Bathrooms & Balcony	€68,948	€196	95%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (175)
Magnificent turn of century flat (legal)	€55,510	€250	60%	2	1	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (401)
Cozy Apart near Museum Island. Separate entrance.	€68,025	€223	82%	2	1	2	€93	❌	❌	❌	N / Y	⭐️ 4.7 (87)
3-Raum Apartment "Home Base", 81 qm	€56,139	€284	54%	2	2	7	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
MM Art Gallery Apartment Berlin	€46,777	€129	99%	2	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (131)
Spacious rooftop loft in vibrant MITTE w. terrace	€64,368	€176	98%	2	1.5	4	€171	❌	❌	❌	Y / Y	⭐️ 5 (243)
2-room I 50 m² I Comfort I Balcony	€32,436	€104	84%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Great central city apartment Mitte	€101,364	€391	70%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (245)
Unique City Center 2Rms Mitte Rosenthaler Platz	€50,117	€147	92%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (173)
Beautiful 80sqm Appartment in Berlin-Mitte	€85,052	€296	78%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (133)
3-Raum Apartment "Home Base", 81 qm	€98,130	€487	55%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (121)
3-Raum Apartments "Home Base", 81 qm	€64,118	€313	56%	2	2	15	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
3-Room I 80m² I Comfort I Lift	€38,764	€113	92%	2	1	3	€62	❌	❌	✅	Y / Y	⭐️ 5 (63)
Beauty City Center 3Rms Flat Mitte	€65,157	€252	69%	2	1	1	€78	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
NEW FANCE FLAT CITY CENTER MITTE BEST LOCATION	€68,617	€202	92%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.5 (215)
New Architecture Apartment in the center of Berlin	€66,028	€201	87%	2	2	2	€88	❌	❌	✅	Y / Y	⭐️ 5 (71)
Modern Central flat with workspace	€42,023	€117	96%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (101)

Return Metrics

22.93% 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)	€32,677	€65,354	€98,031	€130,708	€163,385	€326,770	€980,312
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999
Down Payment	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000
Property Appreciation	€18,000	€36,540	€55,636	€75,305	€95,564	€206,349	€856,357
Total Return	€650,677	€701,894	€753,667	€806,013	€858,949	€1,133,120	€2,436,669

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.93%

Cap Rate

10.77%

Return on Investment

41.49%

Schwartzkopffstraße Berlin, Berlin, 10115

2 bed • 1 bath • 4 guests

Purchase Price

125

Airbnb Investor Score

€32,677

Annual Profit

10.8%

Cap Rate

22.9%

Cash on Cash

€84,159

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €224/night at 81% occupancy.Projected nightly rate is €205/night at 80% occupancy.

Occupancy Rate

Top 26% 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.

€58,115

Avg annual revenue

80%

Avg occupancy rate

€205

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

€25k

€55k

€80k

€115k

€32,677

Profit

Revenue

€84,159

Operating Expenses

€19,483

Operating Income

€64,676

Mortgage & Taxes

€31,999

Profit (Cash Flow)

€32,677

€142,499

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€4,499

Closing Costs

€18,000

Total

€142,499

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.93%

Cap Rate

10.77%

Return on Investment

41.49%