BNBCalc Short Term Rental Rental Arbitrage Analysis 11 Gottschedstraße, Leipzig, SN, 04109

1 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€38,858

Profit (Cash Flow)

€13,503

Cash on Cash Return

426.5%

Annual Revenue

€38,858

AirDNA projects €105/night at 67% occupancy ($25,681). Airbtics projects €113/night at 71% occupancy ($29,212). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, €125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,804	€28,809	€39,747	€54,624
Occupancy	62%	74%	85%	93%
Nightly Rate	€86	€104	€125	€157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
working place, Disney+, 4k TV, heart of Leipzig	€36,191	€152	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Cosy at the Citycenter	€22,898	€79	78%	1	1	1	€21	❌	❌	❌	N / N	⭐️ 5 (115)
L45 Premium Apartment "Prestige“ bis 5 Personen	€21,755	€94	59%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (23)
L45 Premium Apartment "Industrial“ bis 5 Personen	€30,370	€116	69%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 0 (2)
Designer Loft-Apartment im Zentrum mit Tiefgarage	€26,103	€88	79%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (75)
Modernes Loft inkl Tiefgarage im Zentrum Leipzigs	€32,680	€102	85%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (44)
Hanoi im Herzen von Leipzig	€21,184	€58	97%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (228)
Sleepwell Apartment - Klostersuite	€50,585	€160	86%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (53)
LE-Style: Top-Galerie-Studio im Bauhaus-Stil	€23,278	€82	75%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 5 (312)
casanando - LaMaison - Bestlage und Ruhe	€27,928	€76	99%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (170)
Arbio I Cozy Apart in Leipzig center	€34,274	€100	90%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (36)
*Schönes Apartment im Zentrum-West/Terrasse*	€35,528	€119	79%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
LE-Citywohnung-I	€25,654	€100	70%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (101)
Apartment-Superior-Ensuite	€27,909	€127	60%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (10)
Gottschedstr. - Zentrumsnahe Szenestrasse, 34QM	€15,646	€58	74%	1	1	4	€52	❌	❌	❌	Y / Y	⭐️ 5 (245)
Leipzig City Centre - Gottschedstrasse	€34,738	€153	62%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (320)
Zentrales Design-Apartment in Leipzig	€24,234	€83	79%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 4.5 (267)
Country House Style - Stadtmitte	€33,628	€106	85%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (27)
2 Zi. Whg. mit Balkon im Herzen	€14,882	€88	45%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (66)
Stylish - Cozy - In the Center + Parking space	€44,426	€120	99%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (242)
Stilvoll, Zentrum und yeah: Wohnen beim Friseur	€34,470	€141	67%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (54)
Gemütliches Apartment im Zentrum Leipzig	€20,079	€74	73%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (84)
your temporary home in the heart of Leipzig	€13,103	€77	46%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (84)
Apartment-Deluxe-Ensuite-Terrace	€30,630	€102	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Cora Apartments - B	€26,852	€245	30%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
casanando - Isabella 78qm - HiFi	€38,684	€106	98%	1	1.5	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (89)
Parkside City Apartment No16	€25,860	€168	41%	1	1	2	€103	❌	❌	✅	N / Y	⭐️ 5 (5)
free coffee, city center, workplace, king size bed	€36,761	€157	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Sunshine City ApartmentLeipzig ZentrumParkplatz	€34,393	€115	79%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (13)
♥Ambiente-Wohnung♥ Zentrum & Park 5 min★Parkplatz★	€28,159	€101	74%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Sanierte Altbauwohnung im Zentrum	€14,397	€91	42%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (15)
Innenstadt Refugium in ruhiger Wasserlage+Balkon	€28,416	€121	63%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 5 (9)
FullHouse \| Leipzig \| G26 Westside Apartment	€26,412	€99	71%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.6 (77)
City Apartment 15	€14,832	€58	69%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Leon Suite Apartment-De Luxe , Zoo , Zentrum , Hbf	€15,910	€124	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Schöne Wohnung im Zentrum von Leipzig	€35,390	€106	91%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.7 (93)
Parkside City Apartment No15	€18,260	€125	38%	1	1	2	€78	❌	❌	✅	N / Y	⭐️ 4.5 (7)
Charming Domicile Leipzig City Center	€90,546	€262	93%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (148)
Moonart Appartement Leipzig	€39,009	€130	82%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (3)
Delightful City Apartment	€23,772	€74	87%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (214)

Return Metrics

426.52% 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)	€13,502	€27,005	€40,507	€54,010	€67,512	€135,025	€405,077
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	€13,502	€27,005	€40,507	€54,010	€67,512	€135,025	€405,077

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

426.52%

Payback Period Days

Return on Investment

426.52%

11 Gottschedstraße Leipzig, Sachsen, 04109

1 bed • 1 bath • 3 guests

Monthly Rent

€38,858

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €105/night at 67% occupancy.Projected nightly rate is €113/night at 71% occupancy.

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.

€29,495

Avg annual revenue

71%

Avg occupancy rate

€113

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

€40k

€65k

€90k

€13,503

Profit

Revenue

€38,858

Operating Expenses

€13,356

Operating Income

€25,503

Net Effective Rent

€12,000

Profit (Cash Flow)

€13,503

€3,166

Cash Investment

Renos & Furnishing

€3,069

Setup Costs

€96

Total

€3,166

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

426.52%

Payback Period Days