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 Investment Analysis Spießstraße, Offenbach am Main, HE, 63071

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Annual Revenue

$31,206

Profit (Cash Flow)

$15,618

Cap Rate

8.6%

Annual Revenue

$31,206

AirDNA projects $69/night at 64% occupancy ($16,129). Airbtics projects $79/night at 69% occupancy ($19,909). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 89% occupancy rate, $96 rate per night.

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

Percentiles25%50%75%90%
Revenue$11,733$17,552$32,138$47,648
Occupancy58%70%89%100%
Nightly Rate$54$67$96$127

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
Stylishes Apartment mit PKW-Stellplatz & Terrasse
$23,007
$68
90%
111$16❌❌✅Y / Y⭐️ 4.5 (442)
New Flat - Central Offenbach am Main
$19,696
$62
86%
112$9❌❌❌Y / Y⭐️ 5 (100)
1-Zimmer Apartment nahe Frankfurt
$21,443
$67
86%
112$22❌❌❌Y / Y⭐️ 5 (256)
"Gemütliche Wohnung in der City, nähe Mainufer“
$21,147
$71
78%
114$65❌❌❌Y / Y⭐️ 5 (41)
Zentral gelegen mit Parkplatz
$12,762
$54
64%
117$86❌❌❌N / N⭐️ 4.5 (5)
Design Apartment mit Balkon 15min Airport
$18,924
$90
54%
111$65❌❌❌N / Y⭐️ 4.5 (42)
Terrasse, Babybett, Schnelles WLAN, ruhige Lage
$25,473
$120
58%
112$0❌❌❌Y / Y⭐️ 5 (30)
Kreatives Künstler-Haus
$17,700
$93
52%
114$0❌❌✅Y / N⭐️ 4.5 (7)
Zentral gelegen
$22,740
$86
70%
114$86❌❌❌N / N⭐️ 4.5 (6)
Zentral, hell und ruhig gelegen
$10,500
$44
62%
114$86❌❌❌N / N⭐️ 4.5 (7)
Frankfurt /, luxury , high-modern Apartment
$22,933
$71
80%
112$96❌❌❌Y / N⭐️ 5 (16)
Boardinghouse Basic Apartments City
$15,204
$67
62%
117$118❌❌❌Y / Y⭐️ 5 (20)
OF15 Ferienwohnung in Offenbach
$42,738
$146
77%
122$128❌❌❌Y / Y⭐️ 4.3 (6)
Offenbach 2 Zim.EBK, mit Balkon - Neu Renoviert
$17,257
$115
41%
1110$108❌❌✅Y / N⭐️ 3.5 (3)
Zentral und doch ruhig gelegen
$36,446
$143
68%
1115$86❌❌❌N / N⭐️ 4.6 (6)
Wohnung Offenbach bei Frankfurt 1-3 Personen
$19,686
$56
95%
1120$54❌❌❌Y / N⭐️ 0 (2)
Stilvolles Apt.+Balkon; Nähe Frankfurt + Flughafen
$23,052
$94
67%
111$0❌❌✅Y / Y⭐️ 5 (19)
Stilvolle Oase - zentral;Nähe Frankfurt+ Flughafen
$23,191
$88
72%
111$0❌❌✅Y / Y⭐️ 5 (20)
Frankfurt Studio Apartment high-modern furnished
$25,066
$72
83%
112$96❌❌❌Y / Y⭐️ 5 (10)
Zen Apartment | central | modern | kitchen | wifi
$23,234
$138
46%
111$0❌❌❌Y / Y⭐️ 1 (1)
OF21 Ferienwohnung in Offenbach am Main
$17,175
$63
70%
113$115❌❌❌Y / Y⭐️ 3 (1)
Stylish Maisonette - Near Frankfurt & Airport!
$28,342
$121
64%
112$0❌❌❌Y / Y⭐️ 5 (8)
Ganze Wohnung ruhig & S-Bahn nah
$11,417
$65
48%
112$0❌❌✅Y / N⭐️ 4 (2)
Gemütliches Souterrain Refugium
$22,676
$105
59%
117$0❌❌✅Y / N⭐️ 0 (0)
Studio in Offenbach Am Main
$13,488
$55
67%
111$0❌❌❌N / Y⭐️ 0 (0)
//Frankfurt luxury, fully-furnished Apartment
$17,934
$49
100%
1127$96❌❌❌Y / N⭐️ 0 (1)
Central Apartments Boardinghouse single
$9,596
$38
69%
1128$118❌❌❌Y / Y⭐️ 5 (11)
Designer Wohnung 15 min Airport FRA & Parkplatz
$9,617
$146
18%
111$0❌❌❌N / Y⭐️ 0 (0)
Zentral und ruhig gelegen
$7,372
$65
31%
117$0❌❌❌N / N⭐️ 0 (0)
Neuwertige möblierte Wohnung
$6,027
$103
16%
1130$0❌❌❌Y / N⭐️ 0 (0)
Sonnige Maisonette-Wohnung
$6,000
$126
13%
123$0❌❌❌Y / Y⭐️ 0 (0)
//Frankfurt high-modern, luxury Apartment Balcony
$17,934
$49
100%
1127$96❌❌❌Y / Y⭐️ 0 (2)
OF21 Ferienwohnung in Offenbach am Main
$28,992
$89
89%
112$0❌❌❌Y / Y⭐️ 0 (0)
Frankfurt high-modern, lux furnished Apartment FFM
$14,448
$42
94%
1127$96❌❌❌Y / Y⭐️ 0 (1)
Boardinghouse Basic Apartments City single
$13,032
$40
89%
1128$118❌❌❌Y / Y⭐️ 5 (21)
Central Apartments Boardinghouse
$14,935
$53
77%
1128$118❌❌❌Y / Y⭐️ 5 (14)
Fully furnished Apartment in Frankfurt / Offenbach
$16,104
$44
100%
1127$96❌❌❌Y / N⭐️ 4.5 (6)
//Frankfurt - luxury , fully furnished Apartment
$20,032
$57
96%
1127$107❌❌❌Y / Y⭐️ 5 (4)
//Frankfurt luxury , fully furnished Apartment
$21,228
$58
100%
1127$96❌❌❌Y / Y⭐️ 0 (1)
//Frankfurt Serviced luxury furnished Apartment ®
$17,202
$47
100%
1127$0❌❌❌Y / Y⭐️ 0 (1)

Return Metrics

31.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,617$31,235$46,853$62,470$78,088$156,177$468,532
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$159,999$159,999$159,999$159,999$159,999$159,999$159,999
Down Payment$40,000$40,000$40,000$40,000$40,000$40,000$40,000
Property Appreciation$6,000$12,180$18,545$25,101$31,854$68,783$285,452
Total Return$221,617$243,415$265,398$287,572$309,943$424,960$953,984

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.75%

Cap Rate

8.55%

Return on Investment

49.67%

property-location

Spießstraße Offenbach am Main, Hessen, 63071

1 bed • 1 bath • 2 guests

128

Airbnb Investor Score

$6,451

Annual Profit

8.6%

Cap Rate

31.8%

Cash on Cash

$31,206

Annual Revenue

BNBCalc predicts this property will get $79 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 26% of comparables

Top 26% 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.

$18,893

Avg annual revenue

69%

Avg occupancy rate

$79

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

$5k

$20k

$30k

$45k

Sign up to see the data on 40 all comparables

$15,618

Profit

Revenue

$31,206

Operating Expenses

$14,089

Operating Income

$17,118

Mortgage & Taxes

$1,500

Profit (Cash Flow)

$15,618

$49,188

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$3,188

Closing Costs

$6,000

Total

$49,188

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.75%

Cap Rate

8.55%

Profit (Cummulative)

$15,618

$160,000

$3,188

$6,000

$0

Total Gain

$24,435