BNBCalc Short Term Rental Investment Analysis Tucholskystraße, Frankfurt am Main, HE, 60598

1 bed • 1 bath • 1 guests • €120,000

BNB

Calc

Annual Revenue

€1,519

Profit (Cash Flow)

-€19,110

Cap Rate

-9.2%

Annual Revenue

€1,519

AirDNA projects €82/night at 52% occupancy ($15,586). Airbtics projects €91/night at 61% occupancy ($20,292). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 52% occupancy rate, €8 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,692	€15,657	€30,892	€51,670
Occupancy	40%	55%	86%	94%
Nightly Rate	€59	€77	€96	€147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loftwohnung mit Schwimmbad	€16,489	€91	48%	1	1	3	€49	✅	❌	❌	Y / Y	⭐️ 4.7 (26)
Frankfurt Sachsenhausen - ideal zum Arbeiten	€19,564	€57	91%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 4.8 (289)
Schöner Altbau in Sachsenhausen / 20 Min zur Messe	€25,285	€124	53%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Quiet apartment in the Living Hotel Frankfurt	€9,125	€71	35%	1	1	14	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Stilvoller und urbaner Altbau	€34,591	€236	40%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Private Wohnung - Küche, Bad, Bett, Sofa, Balkon	€21,436	€89	62%	1	1	4	€73	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxus-Maisonette in Frankfurt	€47,514	€313	40%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (6)
Full apartment close to Airport and City-Center	€21,599	€59	100%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (124)
Stayery \| Deluxe Apartment with Balcony near ECB	€14,344	€96	41%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Best place in Frankfurt a. M. !	€23,508	€160	40%	1	1	5	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (211)
Quiet apartment in the Living Hotel Frankfurt	€5,882	€60	27%	1	1	28	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Stylish Apartment in the Living Hotel Frankfurt	€7,763	€76	28%	1	1	14	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
skyline view heart of frankfurt	€13,277	€52	67%	1	1	5	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
120m2 Penthouse Maisonette	€50,263	€146	94%	1	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Sweet Old-fashion Flat	€22,333	€128	47%	1	1	3	€14	❌	❌	❌	Y / Y	⭐️ 5 (4)
Wonderful Apartment in Sachsenhauen	€12,947	€56	62%	1	1	3	€10	❌	❌	❌	Y / N	⭐️ 4.8 (9)
hübsche Altbauwohnung in Frankfurt Sachsenhausen	€20,593	€59	94%	1	1	5	€39	❌	❌	❌	Y / Y	⭐️ 5 (16)
Big apartment at best location of Frankfurt.	€32,937	€96	94%	1	1	6	€29	❌	❌	❌	Y / Y	⭐️ 5 (7)
A quiet, cozy and very cerntral located apartment	€18,363	€52	93%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (76)
Central & Comfy Stay in Sachsenhausen	€24,979	€79	86%	1	1	7	€0	❌	❌	❌	N / Y	⭐️ 5 (14)
Beste Lage Frankfurt barrierefreies Apartment	€22,066	€68	89%	1	1	30	€10	❌	❌	❌	Y / Y	⭐️ 4.7 (106)
2 Zimmer Wohnung in Frankfurt	€12,218	€173	17%	1	1	3	€39	❌	❌	❌	Y / N	⭐️ 0 (0)
2-Room Apartment - premium and central	€28,000	€91	84%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Schönes gemütliches Apartment für zwei	€14,892	€85	48%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Luxuary Apartment (65sqm), open kitchen & balcony	€13,187	€67	54%	1	2	10	€146	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa de Vita	€9,507	€54	48%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Lovely comfort place	€17,055	€49	95%	1	2	14	€20	❌	✅	❌	Y / N	⭐️ 0 (1)
Centrally located apartment	€13,240	€45	79%	1	1	14	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Stayery \| Modern Studio near ECB	€9,654	€68	39%	1	1	29	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Stayery \| Deluxe Apartment with Balcony near ECB	€12,613	€82	42%	1	1	7	€0	❌	❌	❌	N / N	⭐️ 4.3 (6)
Altbau-Traum für Berufstätige	€26,480	€102	71%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming 2-Room Apartment	€23,764	€130	50%	1	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Big & Cozy apartment w king size bed	€12,780	€109	32%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (78)
Apartment für zwei Personen	€13,262	€74	49%	1	1	1	€54	❌	❌	❌	Y / N	⭐️ 1 (1)
B8 Ruhige Wohnung mit Balkon	€14,052	€41	94%	1	1	8	€10	❌	❌	❌	Y / Y	⭐️ 5 (4)
Modern living historicalvividcentralnear river	€5,983	€63	19%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Lovely and cosy flat at very green area	€18,061	€87	57%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (7)
Vibrant Penthouse Appartement	€21,328	€78	70%	1	1	3	€49	❌	❌	❌	Y / Y	⭐️ 5 (1)
Modernes Apartment in bester City Lage	€13,422	€44	83%	1	1	12	€0	❌	❌	❌	N / N	⭐️ 5 (1)
Über den Dächern von Frankfurt	€22,774	€62	100%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

-60.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€19,109	-€38,219	-€57,328	-€76,438	-€95,547	-€191,095	-€573,286
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,178	€2,430	€3,759	€5,170	€6,667	€15,661	€96,000
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	€9,669	-€4,480	-€18,442	-€32,207	-€45,767	-€110,163	-€282,015

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-60.79%

Cap Rate

-9.17%

Return on Investment

-45.59%

Tucholskystraße Frankfurt am Main, Hessen, 60598

1 bed • 1 bath • 1 guests

Purchase Price

€1,519

Annual Revenue

BNBCalc predicts this property will get $91 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 98% of comparables

Seasonality

40 Airbnb Comparables

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

€19,178

Avg annual revenue

61%

Avg occupancy rate

€91

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

€35k

€50k

-€19,110

Profit

Revenue

€1,519

Operating Expenses

€12,534

Operating Income

-€11,015

Mortgage & Taxes

€8,095

Profit (Cash Flow)

-€19,110

€31,433

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€3,833

Closing Costs

€3,600

Total

€31,433

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-60.79%

Cap Rate

-9.17%

Return on Investment

-45.59%