BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Schinkelstraße, Hamburg, HH, 22303

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€89,642

Profit (Cash Flow)

€44,223

Cash on Cash Return

951.2%

Annual Revenue

€89,642

AirDNA projects €172/night at 59% occupancy ($37,036). Airbtics projects €221/night at 70% occupancy ($56,602). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 89% occupancy rate, €276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€33,491	€59,660	€91,033	€135,525
Occupancy	58%	80%	89%	96%
Nightly Rate	€156	€202	€276	€381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Traumwohnung in Bestlage	€36,526	€109	89%	2	0	1	€52	❌	❌	❌	N / Y	⭐️ 4.8 (191)
Spacious 2-bedroom apartment near Eilbekpark	€121,171	€381	86%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Am Alsterpark: 80 qm zum Wohlfühlen mit Tiefgarage	€77,135	€252	82%	2	2	1	€73	❌	❌	❌	Y / Y	⭐️ 4.9 (145)
104m2 beste Lage/Rotherbaum/1A Lage	€54,205	€207	71%	2	2	3	€105	❌	❌	❌	Y / Y	⭐️ 4.9 (199)
Cosy Family-apartment in the heart of Winterhude	€34,830	€103	91%	2	2	3	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (205)
Altbauwohnung in bester Lage!	€45,276	€126	98%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.9 (40)
Im Herzen des schönsten Viertels Hamburg	€38,919	€115	92%	2	2	3	€47	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
Black Suite 6 Luxus in Best Lage	€143,800	€391	99%	2	3	3	€124	❌	❌	❌	Y / Y	⭐️ 0 (4)
Charming Apartment – Close to Heart of Hamburg	€52,482	€153	92%	2	1	1	€63	❌	❌	✅	N / Y	⭐️ 5 (450)
Juwel in Alsternähe mit FunRoom	€53,851	€283	48%	2	1	2	€209	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Modern apartment near metro	€53,748	€386	38%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (252)
Urban escape in Hamburg-Eppendorf	€40,831	€124	89%	2	1	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (185)
Hamburg City Apartment for 7	€54,599	€158	91%	2	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.2 (49)
Fuhle 94 Apartments direkt in Hamburg Barmbek	€48,924	€205	65%	2	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (80)
Ellenas Ferienwohnung am UKE NR A	€42,096	€117	97%	2	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.4 (58)
Stylish, central apartment in the University area.	€52,281	€159	89%	2	1	3	€68	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
Wohlfühloase bis 4 Pers. ★ Eppendorf UKE ★ Schute	€112,368	€352	86%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Makro Class Apartment	€29,354	€229	35%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (47)
Altbau im Herzen Hamburgs	€38,779	€120	88%	2	2	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Hamburg City Homes 1	€50,496	€176	78%	2	1	1	€16	❌	❌	❌	Y / Y	⭐️ 5 (9)
Hamburg City Homes 2	€51,201	€199	70%	2	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Designer Loft, 100 qm, Nähe Zentrum im Park	€57,931	€164	96%	2	2	4	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Altbauwohnung in zentraler Lage	€23,669	€180	36%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
2,5 Zimmer Wohnung am Kanal	€13,993	€55	62%	2	1	2	€84	❌	❌	❌	Y / N	⭐️ 4.8 (20)
Jugendstil Penthouse am Park	€64,926	€439	40%	2	1	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (17)
Wunderschöne Wohnung am Wasser	€60,817	€256	64%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (6)
3 Zimmer, Küche, Bad in Alsternähe	€55,778	€186	78%	2	1	3	€125	❌	❌	❌	Y / N	⭐️ 4.8 (27)
Cozy, newly renovated Apartment	€58,645	€217	74%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Schönes, modernes Apartment mit Terasse/nahe Kanal	€51,672	€170	83%	2	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Stylische Eppendorfer Wohnung	€61,982	€266	62%	2	1	3	€158	❌	❌	✅	Y / Y	⭐️ 5 (3)
Noble flat in city villa near center & Alsterlake	€59,527	€243	67%	2	2	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (100)
Ferienwohnung im Hamburger Straße-1	€50,145	€161	85%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Altbauwohnung Hamburg	€29,752	€88	92%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.1 (9)
Hell und freundlich in zentraler Lage	€76,722	€250	84%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (5)
Stilvolle helle Altbauwohnung	€99,328	€274	98%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (8)
Gemütliche 2,5 Zimmer Wohnung, zentral	€21,749	€175	34%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)

Return Metrics

951.2% 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)	€44,222	€88,445	€132,668	€176,890	€221,113	€442,227	€1,326,682
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	€44,222	€88,445	€132,668	€176,890	€221,113	€442,227	€1,326,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

951.2%

Payback Period Days

Return on Investment

951.2%

10 Schinkelstraße Hamburg, Hamburg, 22303

2 bed • 1 bath • 6 guests

Monthly Rent

€89,642

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects €172/night at 59% occupancy ($37,036.3). Airbtics projects €221/night at 70% occupancy ($56,602).

Occupancy Rate

Top 31% 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.

€53,905

Avg annual revenue

70%

Avg occupancy rate

€222

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

€15k

€55k

€100k

€145k

€44,223

Profit

Revenue

€89,642

Operating Expenses

€19,019

Operating Income

€70,623

Net Effective Rent

€26,400

Profit (Cash Flow)

€44,223

€4,649

Cash Investment

Renos & Furnishing

€4,552

Setup Costs

€97

Total

€4,649

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

951.2%

Payback Period Days