Spießstraße Offenbach am Main, Hessen, 63071
1 bed • 1 bath • 2 guests
Airbnb Investor Score
$6,451
Annual Profit
8.6%
Cap Rate
13.1%
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$30k
$45k
Sign up to see the data on 40 all comparables
$6,451
Profit
Revenue
$31,206
Operating Expenses
$14,089
Operating Income
$17,118
Mortgage & Taxes
$10,666
Profit (Cash Flow)
$6,451
$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
13.11%
Cap Rate
8.55%