BNBCalc Short Term Rental Rental Arbitrage Analysis Tunnelstraße 50, Pforzheim, Germany

2 bed • 1.5 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€29,940

Profit (Cash Flow)

€2,644

Cash on Cash Return

56.7%

Annual Revenue

€29,940

AirDNA projects €80/night at 56% occupancy ($16,399). Airbtics projects €90/night at 67% occupancy ($21,956). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, €108 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,099	€20,990	€30,997	€46,787
Occupancy	55%	69%	76%	87%
Nightly Rate	€68	€80	€108	€141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Traumhafte Wohnung, in 1a Lage, mitten im Zentrum	€21,912	€107	56%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Komplette Wohnung, mitten im Zentrum, 1a Lage	€19,315	€93	57%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (21)
L8 Street - Bleichstraße 35	€21,406	€65	85%	2	1	4	€109	❌	❌	❌	Y / N	⭐️ 0 (2)
Chaddy Masala‘s Ferienwohnung	€15,668	€57	73%	2	1	1	€26	❌	❌	❌	N / N	⭐️ 4.5 (74)
Ferienwohnung Bauknecht, Pforzheim / West	€18,526	€115	41%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Ganze Wohnung, 3 Zimmer, Küche, Bad, Zentrumsnahe	€16,459	€59	73%	2	1	1	€50	❌	❌	❌	N / Y	⭐️ 5 (86)
Parking - 2 Schlafzimmer mit 3 Betten	€20,667	€83	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Afrika- und Rosenzimmer im nördl. Schwarzwald	€15,056	€71	57%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (85)
Zentrale Lage, zwei Schlafzimmer, Waschmaschine	€26,118	€85	84%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
8 Schöne Ferien im Ferienhaus Fichtenpfad 8	€19,401	€71	72%	2	1	2	€56	❌	❌	❌	Y / Y	⭐️ 5 (26)
Schöne Maisonette-Wohnung mit 2 Schlafzimmern 80m²	€16,239	€49	87%	2	1	3	€51	❌	❌	✅	Y / Y	⭐️ 5 (60)
Ruhige 3-Zimmerwohnung mit WLAN	€20,453	€77	70%	2	1	1	€15	❌	❌	✅	Y / Y	⭐️ 5 (89)
Ferienwohnungen Schwarzwaldpforte (Morgenrot)	€15,441	€81	52%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Sweet Dreams	€15,046	€48	81%	2	1	2	€41	❌	❌	❌	N / Y	⭐️ 5 (43)
Nurdachhaus Marie im Nordschwarzwald	€36,701	€141	70%	2	1	4	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
9 Traumferien im Nurdachhaus Wolfseeweg 9	€16,500	€68	63%	2	1	3	€56	❌	❌	❌	Y / Y	⭐️ 5 (25)
Ländlich \| Luxuriös \| Washer \| Küche \| Parkplatz	€32,463	€116	69%	2	1	1	€93	❌	❌	✅	Y / Y	⭐️ 5 (47)
Scandic-Apartment. Balkony. Garage. 90m²	€49,586	€144	94%	2	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Eine Wohnung im Einfamilienhaus im EG	€24,923	€64	98%	2	2.5	7	€57	❌	❌	❌	Y / Y	⭐️ 0 (0)
Schicke 2-Zimmer Wohnung mit Gartenterasse	€14,121	€79	47%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (25)
Großes Goldstadt Apartament PF	€24,943	€97	70%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Pforzheim naturnah und Stadt, Schwarzwald, Fahrrad	€20,982	€79	70%	2	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (49)
Nurdachhaus am Schwarzwaldrand zwischen S und KA	€20,218	€58	89%	2	1	2	€62	❌	❌	✅	N / Y	⭐️ 4.5 (68)
Gemütliche 3,5 Zi. Whg., 85 m²	€20,123	€92	60%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Viel Platz in bester Lage	€22,596	€68	87%	2	2	2	€56	❌	❌	✅	Y / Y	⭐️ 5 (32)
Castle view \| The Black Forest Penthouse	€49,326	€169	76%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (40)
NEW Nicole, perfect Apartment with sauna	€29,189	€113	68%	2	1	1	€62	❌	❌	✅	Y / Y	⭐️ 4 (10)
Chic & Casual Wohnung \| Balkon	€14,850	€60	62%	2	1	1	€41	❌	❌	✅	Y / Y	⭐️ 3.6 (9)
Elegante 3-Zimmer - Wohnung mit Terasse	€27,041	€103	69%	2	1.5	3	€77	❌	❌	❌	Y / Y	⭐️ 5 (11)
Traumwohnung auf dem Weingut in Keltern-Dietlingen	€15,518	€79	52%	2	1.5	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (72)
Pforzheim Schöne Wohnung	€13,604	€113	33%	2	1	1	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Landhaus Pema Ferienwohnung	€21,251	€75	77%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Best city view cozy 3 room apartment	€21,254	€118	48%	2	1	3	€21	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
3 Zimmer Wohnung an der Enz	€13,352	€74	49%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Neu renovierte Wohnung in Keltern Dietlingen	€18,079	€66	75%	2	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (65)
RELAX-Apartment. Spacious & Sauna. Garage. 105 m²	€59,333	€184	88%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (86)
Ferienwohnung Sägemühle	€21,149	€97	53%	2	1.5	4	€72	❌	❌	❌	Y / Y	⭐️ 5 (5)
Exclusive Penthousewohnung	€25,335	€141	49%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Modernes Apartment Schwarzwald 1,9 km zur A8	€13,448	€73	50%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Albau-Wohnung im Loftstyle	€20,362	€90	62%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

56.73% 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)	€2,643	€5,287	€7,931	€10,574	€13,218	€26,437	€79,311
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	€2,643	€5,287	€7,931	€10,574	€13,218	€26,437	€79,311

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.73%

Payback Period Days

643

Return on Investment

56.73%

50 Tunnelstraße Pforzheim, Baden-Württemberg, 75172

2 bed • 1.5 bath • 6 guests

Monthly Rent

€29,940

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €80/night at 56% occupancy ($16,399.33). Airbtics projects €90/night at 67% occupancy ($21,956).

Occupancy Rate

Top 26% 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.

€22,698

Avg annual revenue

67%

Avg occupancy rate

€90

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

€30k

€45k

€60k

€2,644

Profit

Revenue

€29,940

Operating Expenses

€12,296

Operating Income

€17,644

Net Effective Rent

€15,000

Profit (Cash Flow)

€2,644

€4,660

Cash Investment

Renos & Furnishing

€4,564

Setup Costs

€95

Total

€4,660

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

56.73%

Payback Period Days

643