BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Westliche Karl-Friedrich-Straße, Pforzheim, Germany

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€24,516

Profit (Cash Flow)

€6,841

Cash on Cash Return

218.6%

Annual Revenue

€24,516

AirDNA projects €73/night at 60% occupancy ($16,060). Airbtics projects €69/night at 71% occupancy ($18,018). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 82% occupancy rate, €82 rate per night.

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

Percentiles25%50%75%90%
Revenue€12,866€19,362€25,534€30,759
Occupancy64%73%82%85%
Nightly Rate€53€70€82€94

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Innenstadt Studio

No image available

€25,615
€94
70%
111€41❌❌❌Y / Y⭐️ 5 (30)
Zentrales & stilvolles Apartment (Nähe H.Bahnhof)

No image available

€11,662
€71
43%
111€12❌❌❌Y / Y⭐️ 5 (162)
City Flat Pforzheim Center

No image available

€26,193
€98
73%
112€0❌❌❌Y / Y⭐️ 5 (78)
Gemütliche Wohnung in Pforzheim

No image available

€13,701
€54
69%
111€0❌❌✅Y / N⭐️ 4.5 (15)
Schönes 2 Zimmer Apartment zentral gelegen

No image available

€22,971
€76
81%
112€30❌❌❌Y / Y⭐️ 5 (134)
Sonniges Apartment in ruhiger und zentraler Lage

No image available

€18,925
€86
57%
111€26❌❌❌Y / Y⭐️ 5 (53)
Privat Zimmer mit freistehender Badewanne

No image available

€7,640
€41
47%
111€14❌❌✅Y / Y⭐️ 4.5 (292)
Wunderschönes 2 Zimmer Apartment Zentrum Goldstadt

No image available

€22,016
€75
80%
112€0❌❌❌Y / Y⭐️ 5 (14)
Wunderschönes Appartament in Goldstadt Pforzheim

No image available

€23,709
€79
82%
112€0❌❌❌Y / Y⭐️ 4.5 (12)
Studio-Apartment nahe Zentrum

No image available

€13,865
€75
47%
111€26❌❌❌Y / Y⭐️ 5 (11)
Design | Hochschule | Wildpark | Zentral | Netflix

No image available

€28,666
€101
73%
112€51❌❌❌Y / Y⭐️ 5 (8)
Kingsize Bett, Terrasse, Netflix, zwei Zimmer

No image available

€23,441
€85
70%
111€36❌❌❌Y / Y⭐️ 4.5 (39)
Ferienwohnung Pforzheim

No image available

€16,428
€67
63%
111€75❌❌✅N / N⭐️ 4 (3)
Nahe an der City

No image available

€18,208
€82
59%
112€30❌❌❌Y / Y⭐️ 5 (4)
Direct connection to Pforzheim train station +WIFI

No image available

€13,573
€53
67%
111€21❌❌❌Y / Y⭐️ 5 (141)
Sonnenhof Garten & Grill

No image available

€13,509
€45
80%
121€21❌❌❌Y / Y⭐️ 4.7 (117)
Feel@Home Apartment, Blackforest, calm&cosy, 80sqm

No image available

€22,948
€82
76%
113€41❌❌✅Y / Y⭐️ 5 (11)
Ferienwohnung an der Nagold (Liebeneckstraße)

No image available

€19,084
€63
83%
112€0❌❌❌Y / Y⭐️ 5 (33)
COSY-Apartment. Quiet & Cozy. Free Parking. 80m²

No image available

€31,994
€107
82%
11.51€0❌❌❌Y / Y⭐️ 5 (40)
Ferienwohnung Brötzingen, 75m2

No image available

€19,838
€64
85%
112€0❌❌❌Y / Y⭐️ 5 (32)
ruhige 50qm Wohnung, Wifi, Parkplatz, max. 4P

No image available

€17,994
€55
88%
113€30❌❌❌Y / Y⭐️ 5 (94)
Caleva’s BnB

No image available

€13,997
€47
82%
112€0❌❌❌Y / N⭐️ 4 (6)
L8 Street-Gneisenaustraße 9

No image available

€17,077
€52
81%
116€109❌❌❌Y / N⭐️ 0 (2)
Wunderschönes Apartament am Schlössle Parkplatz PF

No image available

€21,707
€64
93%
112€0❌❌❌Y / Y⭐️ 4.5 (7)
Ferienwohnung am Wildpark

No image available

€25,813
€90
78%
115€0❌❌✅Y / Y⭐️ 5 (78)
Wunderschönes 1 Zimmer Apartment Zentrum Goldstadt

No image available

€20,605
€62
91%
112€0❌❌✅Y / Y⭐️ 5 (3)
New furniture: Flat-pedestrian Area in Pforzheim

No image available

€16,094
€53
79%
115€30❌❌❌Y / Y⭐️ 5 (49)
Wohnung zu mieten

No image available

€6,961
€35
54%
114€0❌❌❌N / N⭐️ 0 (1)
Modern studio apartment | parking | terrace

No image available

€30,756
€94
85%
111€41❌❌❌Y / Y⭐️ 5 (10)
Apartament am Schlössle Zentrum Goldstadt

No image available

€20,734
€61
93%
112€0❌❌❌Y / Y⭐️ 5 (6)
Pforzheim Wohnen im Ökohaus

No image available

€12,640
€46
73%
112€36❌❌✅Y / Y⭐️ 5 (45)
Wunderschöne Suite Schlössle PF

No image available

€16,282
€78
57%
112€0❌❌❌Y / Y⭐️ 0 (2)
Schöne neu ausgestattete Wohnung

No image available

€14,168
€47
83%
116€0❌❌❌Y / Y⭐️ 4.5 (6)
City Apartment mit TG Stellplatz (Duplex oben)

No image available

€23,766
€92
67%
112€50❌❌❌Y / Y⭐️ 5 (6)
Nähe Hauptbahnhof, für zwei, Kingsize Bett, Ntflix

No image available

€19,164
€74
66%
111€26❌❌❌N / Y⭐️ 5 (15)
Ferienwohnung zum Wohlfühlen

No image available

€11,942
€49
63%
113€51❌❌✅N / Y⭐️ 5 (60)
Ferienwohnung Ch. Münch

No image available

€7,480
€57
35%
112€10❌❌❌Y / Y⭐️ 4.5 (221)
Hübsches Apartment mit Balkon für 1-2 Personen

No image available

€26,493
€111
65%
112€0❌❌❌Y / Y⭐️ 5 (2)
Charmant im Herzen der Stadt

No image available

€17,271
€70
67%
112€0❌❌❌Y / Y⭐️ 5 (15)
Modern, Zentral, Homeoffice, Netflix

No image available

€18,533
€72
70%
111€0❌❌❌Y / Y⭐️ 5 (13)

Return Metrics

218.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€6,841€13,682€20,524€27,365€34,207€68,414€205,243
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€6,841€13,682€20,524€27,365€34,207€68,414€205,243

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

218.6%

Payback Period Days

167

Return on Investment

218.6%

property-location

Westliche Karl-Friedrich-Straße Pforzheim, Baden-Württemberg

1 bed • 1 bath • 4 guests

€24,516

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €73/night at 60% occupancy ($16,060.93). Airbtics projects €69/night at 71% occupancy ($18,018).

Top 26% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€18,836

Avg annual revenue

71%

Avg occupancy rate

€70

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

Sign up to see the data on 40 all comparables

€6,841

Profit

Revenue

€24,516

Operating Expenses

€11,674

Operating Income

€12,841

Net Effective Rent

€6,000

Profit (Cash Flow)

€6,841

€3,130

Cash Investment

Renos & Furnishing

€3,034

Setup Costs

€95

Total

€3,130

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

218.6%

Payback Period Days

167