BNBCalc Short Term Rental Rental Arbitrage Analysis Stuttgarter Straße 52, Ludwigsburg, Germany

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$30,176

Profit (Cash Flow)

$8,065

Cash on Cash Return

245.3%

Annual Revenue

$30,176

AirDNA projects $84/night at 59% occupancy ($18,101). Airbtics projects $98/night at 70% occupancy ($25,055). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,714	$25,261	$31,633	$49,915
Occupancy	58%	76%	81%	91%
Nightly Rate	$76	$88	$102	$145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Komfortferienwohnung im Zentrum 63/2	$30,027	$97	80%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (78)
Charmantes Dachloft mit spektakulärer Aussicht	$17,182	$67	67%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (53)
Cosy micro apartment midst Ludwigsburg	$13,024	$39	90%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (221)
Sali Homes - FeWo Blühendes Barock Ludwigsburg	$22,122	$87	65%	1	1	1	$54	❌	❌	✅	N / Y	⭐️ 4.5 (22)
Jugendstilwohnung mit Terrasse zentral am Schloss	$25,397	$99	68%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (123)
Modern old apartment \| Center \| Kingsize bed	$48,003	$144	87%	1	1.5	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (20)
BackHome: Family&Business\|Kitchen\|SmartTV\|BESTLOC	$30,219	$98	80%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Elegant studio with balcony in the center	$21,850	$74	80%	1	1	4	$36	❌	❌	❌	N / Y	⭐️ 5 (55)
Gemütliche zentrale Dachwohnung !	$25,915	$83	83%	1	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (248)
BackHome: Family&Business\|Kitchen\|SmartTV\|BestLoc	$44,888	$154	77%	1	2	1	$59	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
BackHome: Family&Business\|Kitchen\|SmartTV\|BESTLOC	$30,709	$104	76%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
30er Charme in zentraler Lage	$33,926	$111	81%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (10)
Gemütliches Raumwunder mit Charm	$9,844	$58	43%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (94)
Apartment Nr. 1 am Blühenden Barock	$16,206	$82	54%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
DowntownApartment Ludwigsburg	$25,766	$88	80%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Klein aber fein in Ludwigsburg / Free Wifi	$19,867	$92	59%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Ein Zuhause am Schloß	$29,800	$177	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apartment Nr. 3 am Blühenden Barock	$20,109	$67	82%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Flat in Ludwigsburg - Cosy apartment 49qm	$27,425	$196	37%	1	1	2	$22	❌	❌	✅	Y / N	⭐️ 4.5 (8)
LudwigsHome: Zentral \| Luxusbad \| Workspace \|	$36,191	$103	96%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Studio-Apartment am Schloss Ludwigsburg - Smartes Design - Erstbezug - Neubau	$22,264	$77	79%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Apartment Nr. 2 am Blühenden Barock	$18,608	$82	62%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Single Apartment/ Free Wifi	$21,594	$100	59%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Artistic Jewel in Art-Nouveau Charm	$41,870	$286	40%	1	1.5	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
2-Zi.-Komfort-Apartment im Zentrum von Ludwigsburg	$29,967	$89	92%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Storchennest	$18,969	$71	73%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Zentrales, ruhig gelegenes Studio in Ludwigsburg	$14,173	$77	40%	1	1	2	$76	❌	❌	❌	N / N	⭐️ 0 (1)
Stylish apartment \| loggia \| city center \| Netflix	$38,255	$134	78%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ferienwohnung-Ludwigsburg-City	$28,374	$102	76%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Schöne zwei Zimmer Wohnung	$19,315	$58	91%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Gemütliche Dachgeschosswohnung	$33,699	$99	93%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (10)
Fully equipped private Apartment in a Villa	$8,738	$31	77%	1	1	7	$32	❌	❌	❌	Y / Y	⭐️ 5 (17)
Altbauwohnung in Innenstadtnähe	$13,505	$82	45%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Stylish apartment \| loggia \| city center \| Netflix	$45,295	$136	91%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Kleines, charmantes Apartment	$10,077	$86	32%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Flat2Rent - feel good in a historical ambience	$24,638	$102	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Clean/Smart Apartment close to center and castle	$18,708	$72	71%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (145)
Ludwigsburg Mitte	$14,298	$64	56%	1	1	1	$16	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Gemütliches Studio-Apartment am Schloss - 50m²	$19,374	$98	54%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartment Nr. 6 am Blühenden Barock	$30,012	$82	100%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

245.28% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,065	$16,130	$24,195	$32,260	$40,325	$80,650	$241,951
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	$8,065	$16,130	$24,195	$32,260	$40,325	$80,650	$241,951

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

245.28%

Payback Period Days

148

Return on Investment

245.28%

52 Stuttgarter Str. Ludwigsburg, Baden-Württemberg, 71638

1 bed • 1 bath • 1 guests

Monthly Rent

$30,176

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $84/night at 59% occupancy.Projected nightly rate is $98/night at 70% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$25,005

Avg annual revenue

70%

Avg occupancy rate

$98

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

$20k

$35k

$50k

$8,065

Profit

Revenue

$30,176

Operating Expenses

$12,751

Operating Income

$17,425

Net Effective Rent

$9,360

Profit (Cash Flow)

$8,065

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

245.28%

Payback Period Days

148