BNBCalc Short Term Rental Cohost Analysis Tannenstraße 11, Maintal-Dörnigheim, Germany

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Owner income

$20,765

Per year

This Airbnb could earn an additional

$2,403

Per month vs a Long-Term Rental

Annual Revenue range

$20,622 - $37,696

Annual Revenue

$28,840

AirDNA projects $98/night at 64% occupancy ($22,908). Airbtics projects $76/night at 71% occupancy ($19,708). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 84% occupancy rate, $94 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,961	$20,622	$29,739	$37,696
Occupancy	59%	74%	84%	92%
Nightly Rate	$59	$74	$94	$108

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Landhausstil trifft Moderne	$27,888	$126	60%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Ruhepol direkt bei Frankfurt	$26,089	$111	60%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (27)
Apartment-Kombiniere Stadtnähe mit Natur	$25,037	$86	79%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (7)
Apartment bei Rondo	$19,984	$78	70%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (128)
Business Mikro-Apartment in modernem Boardinghouse	$15,934	$75	53%	1	1	1	$42	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Cosy Micro Apartment	$12,788	$45	75%	1	1	30	$43	❌	❌	❌	Y / Y	⭐️ 5 (97)
Fisherman´s Lodge - only 30 minutes to Frankfurt	$14,610	$52	73%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (288)
Mittelalterturm -700 Jahre altes Stadttor!-	$36,183	$106	91%	1	1	1	$73	❌	❌	❌	N / Y	⭐️ 5 (305)
Cosi apartment in Hanau - near Frankfurt fair IAA	$20,089	$65	84%	1	1	3	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Hanau - near Frankfurt fair IAA apartment 4 person	$18,439	$77	65%	1	1	5	$22	❌	❌	❌	Y / Y	⭐️ 5 (7)
Wohlfühlatmosphäre	$19,529	$77	65%	1	1	3	$33	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Beautiful Apartment Num.24	$21,938	$74	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Garden view near FRANkFURT / STAY LIkE AT HOME /	$23,124	$117	54%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (4)
Schöne Wohnung in Offenbach	$23,035	$69	90%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (48)
Gemütliches und Zentral	$18,919	$66	76%	1	1	1	$27	❌	❌	✅	N / Y	⭐️ 4.7 (33)
Eigenes Appartment 2 Zimmer nähe Frankfurt	$10,039	$63	37%	1	1	3	$49	❌	❌	✅	Y / Y	⭐️ 5 (8)
Schöne offene Dachwohnung mit hohen Decken	$21,377	$73	74%	1	1	7	$86	❌	❌	❌	Y / Y	⭐️ 5 (7)
Maintal Apartment 2 + garden	$18,651	$104	49%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
Luxus-Flat-Hanau/Frankfurt	$15,442	$49	84%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4 (17)
Lichtdurchflutet	$18,787	$59	87%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Terrace, baby cot, fast Wi-Fi, quiet location	$25,620	$125	56%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Ferienwohnung an den Mainwiesen	$28,119	$81	92%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Wohnung Hanau - Am alten Rathaus	$13,264	$39	92%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (66)
2-Zimmer Wohnung Nähe Frankfurt	$14,792	$59	64%	1	1	1	$54	❌	❌	❌	Y / N	⭐️ 4.6 (5)
little finca	$8,396	$31	74%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (29)
Modernes Studio Apartment mit Terrasse & Garten	$24,939	$81	82%	1	1	1	$42	❌	❌	❌	Y / Y	⭐️ 5 (32)
Barrierefreises Penthouse Nähe Frankfurt am Main	$24,876	$97	68%	1	1	30	$81	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Neue Wohnung nähe Frankfurt/Messe/Airport	$23,780	$74	83%	1	1	2	$76	❌	❌	❌	N / Y	⭐️ 5 (18)
La Suite, Double Room City	$17,059	$79	59%	1	1	4	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Schöne 1 Zimmer Wohnung	$17,031	$53	87%	1	1	1	$16	❌	❌	❌	N / Y	⭐️ 4.7 (34)
Kreatives Künstler-Haus	$18,922	$94	55%	1	1	4	$0	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Cozy 1 Bedroom Apartment in quiet neighborhood	$20,235	$57	97%	1	1	6	$0	❌	❌	❌	N / Y	⭐️ 4.8 (27)
Furnished apartment	$14,634	$77	44%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Altstadtglück im Zollhäuschen	$15,958	$108	37%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ferienhaus mit Garten in Hanau	$26,388	$103	70%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Ruhige Nichtraucherwohnung in Innenstadtnähe	$18,634	$55	92%	1	1	7	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Exklusive Moderne Wohnung Hanau	$14,741	$53	76%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (5)
Luxuriöse 2-Zi Wohnung Neubau Bhf (10km Frankfurt)	$20,297	$59	94%	1	1	5	$54	❌	❌	❌	Y / Y	⭐️ 5 (6)
Frankfurt// high-modern, fully furnished Apartment	$25,180	$71	87%	1	1	2	$96	❌	❌	❌	Y / Y	⭐️ 5 (7)
12 km from Frankfurt center	$18,666	$100	51%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 3 (1)

11 Tannenstraße Maintal, Hessen, 63477

1 bed • 1 bath • 1 guests

$28,840

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $98/night at 64% occupancy.Projected nightly rate is $76/night at 71% occupancy.

Occupancy Rate

Top 28% 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.

$19,985

Avg annual revenue

71%

Avg occupancy rate

$76

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

$25k

$35k

$5,768

Profit

Revenue

$28,840

Cleaning

$3,651

Cohost commission

$5,768

Owner payout

$20,765

$0

Cash Investment

Renos & Furnishing

Total