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 39 Spixstraße, München, BY, 81539

1 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€42,633

Profit (Cash Flow)

€12,457

Cash on Cash Return

411.4%

Annual Revenue

€42,633

AirDNA projects €113/night at 69% occupancy ($28,546). Airbtics projects €180/night at 65% occupancy ($42,632). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, €180 rate per night.

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

Percentiles25%50%75%90%
Revenue€20,207€42,552€67,258€97,791
Occupancy52%68%81%88%
Nightly Rate€105€169€225€300

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
Homely Stay Studio2 - Cozy in central location

No image available

€51,541
€179
77%
111€29❌❌❌N / Y⭐️ 4.5 (20)
Homely Stay Studio5 - Bright, modern and central

No image available

€51,999
€188
74%
111€29❌❌❌N / Y⭐️ 5 (42)
Spacious and Relaxed Sweet Home in Obergiesing

No image available

€21,543
€139
42%
112€10❌❌✅Y / Y⭐️ 4.3 (14)
Homely Stay Studio1 - Your place to relax

No image available

€20,399
€79
67%
111€29❌❌❌N / Y⭐️ 4.5 (44)
Deluxe Apartment - Servus Apartments

No image available

€13,791
€122
31%
111€0❌❌❌Y / Y⭐️ 4.5 (109)
Standard Triple Apartment - Servus Apartments

No image available

€72,094
€212
93%
111€0❌❌❌Y / Y⭐️ 4.5 (34)
Deluxe Apartment - Servus Apartments

No image available

€54,737
€258
58%
111€0❌❌❌Y / Y⭐️ 4.5 (48)
Superior Apartment - Servus Apartments

No image available

€43,257
€191
62%
111€0❌❌❌Y / Y⭐️ 4 (18)
Superior Apartment - Servus Apartments

No image available

€75,365
€317
65%
111€0❌❌❌Y / Y⭐️ 4.5 (32)
Munich Central in Giesing

No image available

€19,166
€64
79%
112€69❌❌❌Y / Y⭐️ 4.5 (304)
Lovely apartment in Munich

No image available

€31,797
€164
53%
111€0❌❌❌Y / Y⭐️ 5 (51)
Private apartment near Giesinger Bahnhof, Munich

No image available

€22,408
€72
84%
113€20❌❌❌N / Y⭐️ 5 (55)
Right time for right place - mit 2 Zimmern

No image available

€33,764
€130
70%
113€99❌❌✅Y / Y⭐️ 5 (42)
Schicke / Elegante Stadtwohnung

No image available

€60,327
€299
55%
112€40❌❌❌Y / Y⭐️ 5 (32)
Cosy 1-Bedroom Flat

No image available

€19,778
€150
36%
112€0❌❌❌Y / N⭐️ 0 (2)
Superior Apartment - Servus Apartments

No image available

€70,780
€322
60%
111€0❌❌❌Y / Y⭐️ 4.5 (23)
Deluxe Apartment - Servus Apartments

No image available

€50,058
€291
47%
111€0❌❌❌Y / Y⭐️ 4 (15)
Cute double bedroom in great location

No image available

€57,287
€157
99%
1114€50❌❌❌Y / Y⭐️ 5 (75)
Standard Double Apartment - Servus Apartments

No image available

€31,123
€105
81%
111€0❌❌❌Y / Y⭐️ 4.5 (219)
Close to the sky apartment

No image available

€23,387
€133
47%
112€20❌❌❌Y / Y⭐️ 5 (6)
cosy little aparment central in Munich

No image available

€25,016
€82
83%
107€50❌❌✅Y / Y⭐️ 4.7 (34)
Premium Wohnung zentral an der ruhigen Isar

No image available

€54,788
€394
37%
11.51€50❌❌❌Y / Y⭐️ 5 (22)
Triple Apartment - Servus Apartments

No image available

€52,790
€176
82%
111€0❌❌❌Y / Y⭐️ 4.5 (13)
Sweet apartment close to river

No image available

€55,518
€214
71%
112€0❌❌✅N / N⭐️ 5 (6)
Deluxe Apartment - Servus Apartments

No image available

€83,554
€341
67%
111€0❌❌❌Y / Y⭐️ 4.5 (40)
Schöne, zentrale hygge Wohnung

No image available

€39,521
€214
50%
112€20❌❌❌N / N⭐️ 5 (4)
cosy munich rooftop apartment

No image available

€33,263
€105
86%
115€54❌❌❌Y / Y⭐️ 5 (121)
Kleines Apartment mit Terasse.

No image available

€20,593
€60
94%
111€0❌❌❌N / Y⭐️ 5 (56)
Stadt Wohnung nahe Isar

No image available

€20,574
€100
56%
114€0❌❌❌Y / Y⭐️ 0 (1)
Stylische Stadtwohnung

No image available

€40,616
€288
38%
11.52€49❌❌❌Y / Y⭐️ 5 (3)
Luxuriöse 2,5 Zimmer-Wohnung über Auer Mühlbach

No image available

€62,060
€214
79%
113€79❌❌❌Y / Y⭐️ 4.5 (56)
Apartamento ótima localização em Munique

No image available

€26,964
€73
100%
112€35❌❌❌Y / Y⭐️ 4.5 (44)
2 Zimmer Traumwohnung Nähe Zentrum-Isar

No image available

€56,888
€179
87%
111€0❌❌❌Y / Y⭐️ 5 (25)
Top Location Schöne zentrale voll Möblierte Isar

No image available

€36,473
€158
61%
11150€50❌❌✅N / Y⭐️ 5 (8)
Perfekte Lage: 3-Zi Whg direkt an der Isar

No image available

€27,696
€85
88%
111€25❌❌❌Y / Y⭐️ 5 (24)
Room Apartment

No image available

€24,942
€92
74%
112€0❌❌❌Y / Y⭐️ 5 (8)
Ganzes Apartment an der Isar/NEU

No image available

€31,547
€120
72%
113€0❌❌❌Y / Y⭐️ 4.6 (13)
Schöne Altbauwohnung in zentraler Lage

No image available

€47,734
€186
69%
112€35❌❌❌N / Y⭐️ 5 (12)

Return Metrics

411.41% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€12,457€24,914€37,371€49,828€62,286€124,572€373,717
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€12,457€24,914€37,371€49,828€62,286€124,572€373,717

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

411.41%

Payback Period Days

88

Return on Investment

411.41%

property-location

39 Spixstraße Apt München, Bayern, 81539

1 bed • 1 bath • 3 guests

€42,633

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €113/night at 69% occupancy ($28,546.29). Airbtics projects €180/night at 65% occupancy ($42,632).

Top 56% of comparables

Top 46% 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.

€40,037

Avg annual revenue

65%

Avg occupancy rate

€179

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

€35k

€60k

€85k

Sign up to see the data on 40 all comparables

€12,457

Profit

Revenue

€42,633

Operating Expenses

€13,376

Operating Income

€29,257

Net Effective Rent

€16,800

Profit (Cash Flow)

€12,457

€3,028

Cash Investment

Renos & Furnishing

€2,936

Setup Costs

€92

Total

€3,028

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

411.41%

Payback Period Days

88