BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue€17,221€25,868€39,613€53,012
Occupancy59%73%82%91%
Nightly Rate€79€95€129€156

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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

No image available

€18,647
€60
83%
212€33❌❌❌Y / Y⭐️ 5 (183)
Ferienwohnung am Marktplatz

No image available

€28,281
€118
64%
212€44❌❌❌Y / Y⭐️ 4.5 (11)
Ferienwohnung Maustadt 2, OG

No image available

€27,622
€91
82%
212€30❌❌✅Y / Y⭐️ 5 (32)
Ferienwohnung Maustadt 1, EG

No image available

€30,482
€103
80%
212€30❌❌✅Y / Y⭐️ 5 (33)
The Sunset Club | Suite L | Küche - Parken

No image available

€57,618
€188
82%
21.52€50❌❌❌Y / Y⭐️ 5 (24)
Apart Südgrat - Buxacher Straße 23 + bikerental

No image available

€27,265
€95
75%
211€60❌❌✅Y / Y⭐️ 4.5 (20)
Apartment Evening Sun + bikerental

No image available

€43,019
€127
91%
212€60❌❌✅Y / Y⭐️ 4.5 (22)
Apartment Rising Sun

No image available

€40,787
€128
84%
212€60❌❌✅Y / Y⭐️ 4 (24)
Apart Talstation Buxacher Straße 23 + bikerental

No image available

€39,188
€115
91%
212€50❌❌✅Y / Y⭐️ 4.5 (28)
Apartment in Memmingen - modern, zentrumsnah

No image available

€21,562
€156
36%
214€40❌❌❌N / Y⭐️ 4.5 (5)
Apartment Ihm

No image available

€34,332
€132
71%
212€0❌❌❌Y / Y⭐️ 5 (72)
Grüne Oase

No image available

€16,614
€77
58%
212€28❌❌❌Y / Y⭐️ 5 (108)
Apartment 2 in Memmingen - modern, zentrumsnah

No image available

€24,458
€160
40%
214€40❌❌❌N / Y⭐️ 5 (16)
8| Bavaria, 94 qm. 2 Schlafz. Zentrum Memmingen

No image available

€19,018
€140
37%
211€0❌❌❌Y / Y⭐️ 4.5 (6)
Ferienhaus Buxheim

No image available

€23,921
€79
80%
212€50❌❌❌Y / Y⭐️ 5 (56)
Sonnenschein Chalet/ 6 Betten

No image available

€17,526
€91
52%
212€24❌❌❌Y / Y⭐️ 5 (177)
Ferienwohnung d.d. Chalet

No image available

€29,824
€97
84%
211€0❌❌❌Y / Y⭐️ 5 (92)
Eselhof Bad Grönenbach, Natur

No image available

€26,412
€95
74%
221€49❌❌❌Y / Y⭐️ 5 (46)
Apartment Middle Station south + bikerental

No image available

€53,025
€176
80%
22.52€69❌❌✅Y / Y⭐️ 4.5 (30)
House "Brunnen" Quiet location - lots of nature

No image available

€21,776
€85
70%
213€0❌❌❌Y / Y⭐️ 5 (42)
HoLiDay MAIsoNETTE Allgäu

No image available

€25,773
€95
74%
22.53€0❌❌❌Y / Y⭐️ 5 (30)
FeWo Monika Illertalblick

No image available

€31,448
€86
100%
213€0❌❌❌Y / Y⭐️ 5 (39)
Allgäu75m² Garten/Sauna max. 8 Gäste 2,5 Zimmer

No image available

€19,965
€76
72%
211€0❌❌❌Y / Y⭐️ 5 (341)
Luxappart Memmingen 1

No image available

€17,574
€76
62%
217€75❌❌❌Y / Y⭐️ 5 (15)
EG Ferienwohnung im Alpenchic Stil

No image available

€21,536
€178
33%
212€0❌❌❌Y / Y⭐️ 5 (6)
Freundliche Ferienwohnung mit großer Terrasse

No image available

€21,935
€86
69%
212€35❌❌❌Y / Y⭐️ 5 (72)
Ferienwohnung Ottobeuren (247721)

No image available

€28,912
€139
57%
211€0❌❌❌Y / Y⭐️ 0 (1)
Schöne Ferienwohnung im Herzen von Ottobeuren

No image available

€12,617
€68
48%
215€44❌❌❌N / Y⭐️ 4.8 (14)
Apart Mittelstation Nord Buxacher Str. bikerental

No image available

€34,661
€115
82%
212€0✅❌❌Y / Y⭐️ 0 (1)
Ferienwohnung Memmingerberg, ruhig und stadtnah.

No image available

€13,252
€56
60%
213€50❌❌❌Y / Y⭐️ 5 (6)
3 City-Apartment Ottobeuren

No image available

€22,956
€86
73%
211€0❌❌✅Y / N⭐️ 4.5 (25)
TONY - 2 Zimmer mit Küche - Zentral

No image available

€32,189
€154
57%
212€0❌❌❌N / N⭐️ 0 (0)
Exceptional wood experience

No image available

€21,471
€148
39%
212€50❌❌❌Y / Y⭐️ 5 (39)
Sweet Home Ottobeuren

No image available

€23,196
€84
73%
215€69❌❌✅Y / Y⭐️ 4.5 (32)
Allgäu Villa mit Garten

No image available

€32,026
€114
77%
215€0❌❌❌Y / Y⭐️ 5 (25)
BR Boardinghouse Memmingen (Apartment 6)

No image available

€16,013
€68
64%
215€0❌❌❌Y / Y⭐️ 0 (1)
Ferienwohnung Memmingen nahe Allgäu Airport

No image available

€16,287
€55
79%
215€30❌❌❌Y / Y⭐️ 0 (0)
DG-Wohnung nähe Airport mit Parkplatz

No image available

€24,957
€69
97%
2110€50❌❌❌Y / Y⭐️ 5 (33)
♥ LICH WILLKOMMEN

No image available

€13,370
€55
65%
213€100❌❌❌N / Y⭐️ 5 (14)
Allgäu Zimmer LeAndi

No image available

€28,791
€79
99%
211€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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.28%

Payback Period Days

0

Return on Investment

-20.28%

property-location

Schwesterstraße Memmingen, Bayern, 87700

2 bed • 1 bath • 4 guests

€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).

Top 61% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

-€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

0%

Cash on Cash Return

-20.28%

Payback Period Days

0