BNBCalc Short Term Rental Rental Arbitrage Analysis Schwesterstraße, Memmingen, Germany

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€26,311

Profit (Cash Flow)

-€898

Cash on Cash Return

-20.3%

Annual Revenue

€26,311

AirDNA projects €99/night at 62% occupancy ($22,386). Airbtics projects €104/night at 69% occupancy ($26,310). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,221	€25,868	€39,613	€53,012
Occupancy	59%	73%	82%	91%
Nightly Rate	€79	€95	€129	€156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish/cool 2-level loft in the city center	€18,647	€60	83%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (183)
Ferienwohnung am Marktplatz	€28,281	€118	64%	2	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Ferienwohnung Maustadt 2, OG	€27,622	€91	82%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (32)
Ferienwohnung Maustadt 1, EG	€30,482	€103	80%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (33)
The Sunset Club \| Suite L \| Küche - Parken	€57,618	€188	82%	2	1.5	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (24)
Apart Südgrat - Buxacher Straße 23 + bikerental	€27,265	€95	75%	2	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Apartment Evening Sun + bikerental	€43,019	€127	91%	2	1	2	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Apartment Rising Sun	€40,787	€128	84%	2	1	2	€60	❌	❌	✅	Y / Y	⭐️ 4 (24)
Apart Talstation Buxacher Straße 23 + bikerental	€39,188	€115	91%	2	1	2	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Apartment in Memmingen - modern, zentrumsnah	€21,562	€156	36%	2	1	4	€40	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Apartment Ihm	€34,332	€132	71%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Grüne Oase	€16,614	€77	58%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (108)
Apartment 2 in Memmingen - modern, zentrumsnah	€24,458	€160	40%	2	1	4	€40	❌	❌	❌	N / Y	⭐️ 5 (16)
8\| Bavaria, 94 qm. 2 Schlafz. Zentrum Memmingen	€19,018	€140	37%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Ferienhaus Buxheim	€23,921	€79	80%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (56)
Sonnenschein Chalet/ 6 Betten	€17,526	€91	52%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (177)
Ferienwohnung d.d. Chalet	€29,824	€97	84%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (92)
Eselhof Bad Grönenbach, Natur	€26,412	€95	74%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (46)
Apartment Middle Station south + bikerental	€53,025	€176	80%	2	2.5	2	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
House "Brunnen" Quiet location - lots of nature	€21,776	€85	70%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (42)
HoLiDay MAIsoNETTE Allgäu	€25,773	€95	74%	2	2.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)
FeWo Monika Illertalblick	€31,448	€86	100%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Allgäu75m² Garten/Sauna max. 8 Gäste 2,5 Zimmer	€19,965	€76	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (341)
Luxappart Memmingen 1	€17,574	€76	62%	2	1	7	€75	❌	❌	❌	Y / Y	⭐️ 5 (15)
EG Ferienwohnung im Alpenchic Stil	€21,536	€178	33%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Freundliche Ferienwohnung mit großer Terrasse	€21,935	€86	69%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (72)
Ferienwohnung Ottobeuren (247721)	€28,912	€139	57%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Schöne Ferienwohnung im Herzen von Ottobeuren	€12,617	€68	48%	2	1	5	€44	❌	❌	❌	N / Y	⭐️ 4.8 (14)
Apart Mittelstation Nord Buxacher Str. bikerental	€34,661	€115	82%	2	1	2	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ferienwohnung Memmingerberg, ruhig und stadtnah.	€13,252	€56	60%	2	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (6)
3 City-Apartment Ottobeuren	€22,956	€86	73%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (25)
TONY - 2 Zimmer mit Küche - Zentral	€32,189	€154	57%	2	1	2	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Exceptional wood experience	€21,471	€148	39%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Sweet Home Ottobeuren	€23,196	€84	73%	2	1	5	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Allgäu Villa mit Garten	€32,026	€114	77%	2	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
BR Boardinghouse Memmingen (Apartment 6)	€16,013	€68	64%	2	1	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ferienwohnung Memmingen nahe Allgäu Airport	€16,287	€55	79%	2	1	5	€30	❌	❌	❌	Y / Y	⭐️ 0 (0)
DG-Wohnung nähe Airport mit Parkplatz	€24,957	€69	97%	2	1	10	€50	❌	❌	❌	Y / Y	⭐️ 5 (33)
♥ LICH WILLKOMMEN	€13,370	€55	65%	2	1	3	€100	❌	❌	❌	N / Y	⭐️ 5 (14)
Allgäu Zimmer LeAndi	€28,791	€79	99%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (10)

Return Metrics

-20.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€897	-€1,795	-€2,692	-€3,590	-€4,487	-€8,975	-€26,925
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	-€897	-€1,795	-€2,692	-€3,590	-€4,487	-€8,975	-€26,925

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.28%

Payback Period Days

Return on Investment

-20.28%

Schwesterstraße Memmingen, Bayern, 87700

2 bed • 1 bath • 4 guests

Monthly Rent

€26,311

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €99/night at 62% occupancy ($22,386.36). Airbtics projects €104/night at 69% occupancy ($26,310).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€26,507

Avg annual revenue

69%

Avg occupancy rate

€105

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

€25k

€40k

€60k

-€898

Profit

Revenue

€26,311

Operating Expenses

€11,608

Operating Income

€14,702

Net Effective Rent

€15,600

Profit (Cash Flow)

-€898

€4,424

Cash Investment

Renos & Furnishing

€4,331

Setup Costs

€92

Total

€4,424

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-20.28%

Payback Period Days