BNBCalc Short Term Rental Investment Analysis Spreestraße, Darmstadt, HE, 64295

1 bed • 1 bath • 2 guests • €120,000

BNB

Calc

Annual Revenue

€21,167

Profit (Cash Flow)

€2,850

Cap Rate

7.7%

Annual Revenue

€21,167

AirDNA projects €60/night at 69% occupancy ($15,195). Airbtics projects €83/night at 70% occupancy ($21,167). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 70% occupancy rate, €83 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,279	€22,129	€32,171	€44,849
Occupancy	62%	75%	84%	97%
Nightly Rate	€62	€78	€102	€123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Helle freundliche Zwei Zimmer Wohnung	€27,008	€74	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (153)
Schöne, helle, Wohnung, zentral gelegen	€18,040	€61	72%	1	1	4	€83	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Darmstadt Loft	€40,077	€140	78%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Appartment mit Küche und Toilette ohne Dusche!	€9,623	€36	69%	1	1	1	€24	❌	❌	✅	N / Y	⭐️ 4.5 (61)
Apartment EG 09	€26,984	€104	69%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (34)
Apartment EG 05	€23,520	€100	62%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (26)
Neu renoviertes Apartment EG 02 in zentraler Lage	€29,062	€105	73%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (38)
Apartment in Innenstadtnähe 2. OG Nr. 1	€29,395	€102	77%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Apartment in Innenstadtnähe EG 03	€26,542	€92	76%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Apartment in Innenstadtnähe EG 07	€21,977	€101	58%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (40)
Apartment 1 OG Nr 1	€30,948	€101	82%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Schöne 2 Zimmer Wohnung in Darmstadt-Bessungen	€20,377	€56	99%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (147)
Bessunger Idyll	€14,631	€54	73%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (37)
Apartment EG 01	€32,484	€102	85%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Dachgeschosswohnung in Innenstadtnähe	€33,390	€131	67%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (39)
Schönes Apartement im Martinsviertel EG 06	€27,064	€103	69%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (12)
Darmstadt Skyline Suite	€16,303	€59	75%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
3 Zimmer Wohnung, Küche und Bad im Johannesviertel	€24,762	€77	87%	1	1	4	€49	❌	❌	❌	Y / Y	⭐️ 5 (65)
Schöne kleine Wohnung im Martinsviertel!	€14,029	€38	99%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 5 (212)
Stylische 3Zi. Wohnung mit kostenlosen Parkplatz	€10,984	€64	42%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (15)
Apartment M	€21,105	€160	36%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ruhig, zentral und in Top-Lage	€16,449	€46	97%	1	1	2	€24	❌	❌	✅	N / N	⭐️ 5 (243)
Zentrales, helles Künstler Appartement	€21,990	€68	87%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (146)
Ferienapartment EG 08	€31,935	€103	82%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (30)
Gemütliche Wohnung	€23,188	€79	80%	1	1	2	€0	❌	❌	✅	N / N	⭐️ 5 (15)
Welterbe Mathildenhöhe Apartment mit Carport	€25,499	€88	79%	1	1	7	€0	❌	❌	✅	Y / Y	⭐️ 5 (43)
1 Zimmer Wohnung voll möbliert	€12,848	€42	83%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 3.5 (14)
Altbau im Herzen von Bessungen	€5,983	€63	25%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Luxus Suit Darmstadt Mitte	€36,349	€112	89%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (2)
Gemütliche Wohnung in Darmstadt	€23,170	€64	98%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy studio with balcony in the center	€14,998	€48	84%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Zentraler Wohntraum in Darmstadt	€24,942	€69	97%	1	1	5	€20	❌	❌	❌	Y / Y	⭐️ 5 (51)
Charming apartment on 2 floors	€36,677	€123	77%	1	1	5	€73	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartment Darmstadt Mitte	€7,454	€66	31%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Darmstadt City Wohnung 42 qm	€5,530	€66	23%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.2 (19)
einfache Ausstattung	€8,578	€38	62%	1	1	15	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Darmstadt Wilhelminenstr \| Suite S	€23,636	€94	69%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Darmstadt Wilhelminenstr \| Suite XXL + Sofa Bed	€33,015	€161	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (40)
Darmstadt Wilhelminenstr \| Suite M	€11,514	€83	38%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (52)
Modern Apartment	€11,071	€67	27%	1	2	4	€146	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

9.35% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,849	€5,699	€8,548	€11,398	€14,248	€28,496	€85,489
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999
Down Payment	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000
Property Appreciation	€3,600	€7,308	€11,127	€15,061	€19,112	€41,269	€171,271
Total Return	€126,449	€133,007	€139,676	€146,459	€153,361	€189,766	€376,760

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.35%

Cap Rate

7.7%

Return on Investment

26.71%

Spreestraße Darmstadt, Hessen, 64295

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€2,849

Annual Profit

7.7%

Cap Rate

9.4%

Cash on Cash

€21,167

Annual Revenue

BNBCalc predicts this property will get $83 per night with 70% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€21,828

Avg annual revenue

70%

Avg occupancy rate

€83

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

€15k

€30k

€40k

€2,850

Profit

Revenue

€21,167

Operating Expenses

€11,918

Operating Income

€9,249

Mortgage & Taxes

€6,400

Profit (Cash Flow)

€2,850

€30,469

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€2,869

Closing Costs

€3,600

Total

€30,469

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.35%

Cap Rate

7.7%

Return on Investment

26.71%