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}

Percentiles	25%	50%	75%	90%
Revenue	$11,733	$17,552	$32,138	$47,648
Occupancy	58%	70%	89%	100%
Nightly Rate	$54	$67	$96	$127

Seasonality (Profit by Month)

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%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (442)
New Flat - Central Offenbach am Main	$19,696	$62	86%	1	1	2	$9	❌	❌	❌	Y / Y	⭐️ 5 (100)
1-Zimmer Apartment nahe Frankfurt	$21,443	$67	86%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (256)
"Gemütliche Wohnung in der City, nähe Mainufer“	$21,147	$71	78%	1	1	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (41)
Zentral gelegen mit Parkplatz	$12,762	$54	64%	1	1	7	$86	❌	❌	❌	N / N	⭐️ 4.5 (5)
Design Apartment mit Balkon 15min Airport	$18,924	$90	54%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Terrasse, Babybett, Schnelles WLAN, ruhige Lage	$25,473	$120	58%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Kreatives Künstler-Haus	$17,700	$93	52%	1	1	4	$0	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Zentral gelegen	$22,740	$86	70%	1	1	4	$86	❌	❌	❌	N / N	⭐️ 4.5 (6)
Zentral, hell und ruhig gelegen	$10,500	$44	62%	1	1	4	$86	❌	❌	❌	N / N	⭐️ 4.5 (7)
Frankfurt /, luxury , high-modern Apartment	$22,933	$71	80%	1	1	2	$96	❌	❌	❌	Y / N	⭐️ 5 (16)
Boardinghouse Basic Apartments City	$15,204	$67	62%	1	1	7	$118	❌	❌	❌	Y / Y	⭐️ 5 (20)
OF15 Ferienwohnung in Offenbach	$42,738	$146	77%	1	2	2	$128	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Offenbach 2 Zim.EBK, mit Balkon - Neu Renoviert	$17,257	$115	41%	1	1	10	$108	❌	❌	✅	Y / N	⭐️ 3.5 (3)
Zentral und doch ruhig gelegen	$36,446	$143	68%	1	1	15	$86	❌	❌	❌	N / N	⭐️ 4.6 (6)
Wohnung Offenbach bei Frankfurt 1-3 Personen	$19,686	$56	95%	1	1	20	$54	❌	❌	❌	Y / N	⭐️ 0 (2)
Stilvolles Apt.+Balkon; Nähe Frankfurt + Flughafen	$23,052	$94	67%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Stilvolle Oase - zentral;Nähe Frankfurt+ Flughafen	$23,191	$88	72%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Frankfurt Studio Apartment high-modern furnished	$25,066	$72	83%	1	1	2	$96	❌	❌	❌	Y / Y	⭐️ 5 (10)
Zen Apartment \| central \| modern \| kitchen \| wifi	$23,234	$138	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 1 (1)
OF21 Ferienwohnung in Offenbach am Main	$17,175	$63	70%	1	1	3	$115	❌	❌	❌	Y / Y	⭐️ 3 (1)
Stylish Maisonette - Near Frankfurt & Airport!	$28,342	$121	64%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ganze Wohnung ruhig & S-Bahn nah	$11,417	$65	48%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 4 (2)
Gemütliches Souterrain Refugium	$22,676	$105	59%	1	1	7	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Studio in Offenbach Am Main	$13,488	$55	67%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
//Frankfurt luxury, fully-furnished Apartment	$17,934	$49	100%	1	1	27	$96	❌	❌	❌	Y / N	⭐️ 0 (1)
Central Apartments Boardinghouse single	$9,596	$38	69%	1	1	28	$118	❌	❌	❌	Y / Y	⭐️ 5 (11)
Designer Wohnung 15 min Airport FRA & Parkplatz	$9,617	$146	18%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Zentral und ruhig gelegen	$7,372	$65	31%	1	1	7	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Neuwertige möblierte Wohnung	$6,027	$103	16%	1	1	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Sonnige Maisonette-Wohnung	$6,000	$126	13%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
//Frankfurt high-modern, luxury Apartment Balcony	$17,934	$49	100%	1	1	27	$96	❌	❌	❌	Y / Y	⭐️ 0 (2)
OF21 Ferienwohnung in Offenbach am Main	$28,992	$89	89%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Frankfurt high-modern, lux furnished Apartment FFM	$14,448	$42	94%	1	1	27	$96	❌	❌	❌	Y / Y	⭐️ 0 (1)
Boardinghouse Basic Apartments City single	$13,032	$40	89%	1	1	28	$118	❌	❌	❌	Y / Y	⭐️ 5 (21)
Central Apartments Boardinghouse	$14,935	$53	77%	1	1	28	$118	❌	❌	❌	Y / Y	⭐️ 5 (14)
Fully furnished Apartment in Frankfurt / Offenbach	$16,104	$44	100%	1	1	27	$96	❌	❌	❌	Y / N	⭐️ 4.5 (6)
//Frankfurt - luxury , fully furnished Apartment	$20,032	$57	96%	1	1	27	$107	❌	❌	❌	Y / Y	⭐️ 5 (4)
//Frankfurt luxury , fully furnished Apartment	$21,228	$58	100%	1	1	27	$96	❌	❌	❌	Y / Y	⭐️ 0 (1)
//Frankfurt Serviced luxury furnished Apartment ®	$17,202	$47	100%	1	1	27	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

31.75%

Cap Rate

8.55%

Return on Investment

49.67%

Spießstraße Offenbach am Main, Hessen, 63071

1 bed • 1 bath • 2 guests

Purchase Price

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.

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.

$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

$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

Revenue Appreciation

Cash on Cash Return

31.75%

Cap Rate

8.55%

Return on Investment

49.67%