BNBCalc Short Term Rental Rental Arbitrage Analysis 65 Lochnerstraße, Frechen, NRW, 50226

2 bed • 1.5 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€32,679

Profit (Cash Flow)

€9,868

Cash on Cash Return

211.5%

Annual Revenue

€32,679

AirDNA projects €129/night at 58% occupancy ($27,337). Airbtics projects €139/night at 68% occupancy ($34,424). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, €149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,524	€32,464	€55,224	€70,824
Occupancy	57%	69%	82%	92%
Nightly Rate	€102	€127	€182	€206

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unterkunft nahe Köln	€31,959	€133	63%	2	1	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (40)
Außergewöhnliche Wohnung in historischem Kloster	€35,670	€140	68%	2	2.5	2	€94	❌	❌	❌	Y / Y	⭐️ 5 (60)
Blauer Stein Apartments WH3 - 2 Schlafzimmer	€47,350	€193	67%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Maisonette Wohnung Frechen City	€50,983	€163	83%	2	2	1	€83	❌	❌	✅	Y / Y	⭐️ 5 (16)
Waldkönig	€33,170	€103	87%	2	1	2	€41	❌	❌	✅	N / Y	⭐️ 5 (64)
Ruhige 3 Zimmer Wohnung in Köln!	€31,655	€149	58%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Blauer Stein Apartments WH4 - 2 Schlafzimmer	€51,849	€186	76%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (24)
Wohnung 1 bis 3 (4) Personen	€15,726	€68	61%	2	1	2	€31	❌	❌	✅	Y / N	⭐️ 5 (27)
F01 Ferienwohnung in Frechen Zentrum mit Wintergarten und gratis W-LAN	€35,196	€128	72%	2	1	3	€81	❌	❌	❌	N / Y	⭐️ 4 (20)
Gemütliche Dreizimmerwohnung mit super Anbindung!	€17,890	€111	43%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Schöne Wohnung Top Lage Köln Work & Relax & Travel	€43,162	€145	81%	2	1	2	€5	❌	❌	✅	Y / N	⭐️ 5 (10)
Zehnthof Apartment WH2 - 2 Schlafzimmer	€66,556	€222	82%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (15)
Zehnthof Apartment WH1 EG - 2 Schlafzimmer	€58,762	€211	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Chic und Gemütlichkeit mit Kamin	€77,845	€206	99%	2	2	7	€103	❌	❌	❌	Y / N	⭐️ 0 (0)
BM01 Schönes Apartment in Frechen	€31,382	€110	78%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
BM03 Schönes Apartment in Frechen	€34,300	€109	86%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Im Tal 2 Apartment WH3 Haupt - 2 Schlafzimmer	€51,387	€206	68%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Im Tal 2 Apartment WH1 EG - 2 Schlafzimmer	€27,958	€125	61%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 4 (4)
Im Tal 2 Apartment WH2 OG - 2 Schlafzimmer	€28,882	€121	65%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 4 (11)
Penthousewohnung mit Weitblick	€50,333	€146	93%	2	2.5	6	€72	❌	❌	❌	Y / Y	⭐️ 5 (5)
Moderne 85 m² große Blue-Night Apartment	€31,404	€126	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
BM02 Schönes Apartment in Frechen	€20,657	€118	48%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apartment MiRa 5	€24,729	€119	57%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
2-Zimmer Wohnung in Frechen	€17,633	€69	70%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
Moderne 2Zimmer/Küche/Bad Wohnung -Terrasse/ Grill	€27,704	€102	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Helle moderne 2 Zimmer/Küche/Bad/Terrasse Wohnung1	€31,620	€102	82%	2	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Helle moderne 2 Zimmer/Küche/Bad/Terrasse Wohnung2	€31,322	€102	78%	2	1	1	€88	❌	❌	❌	Y / Y	⭐️ 2.8 (4)
Moderne 2Doppel-Zimmer/Küche/Bad Wohnung 1Etage.ZH	€60,324	€188	86%	2	1	1	€88	❌	❌	❌	Y / Y	⭐️ 4 (1)
Wunderschöne Whg. in K-Weiden	€59,975	€181	90%	2	1	4	€52	❌	❌	❌	Y / Y	⭐️ 5 (3)
Helle Maisonette-Wohnung 100m von S-Bahn Nähe Köln	€29,853	€84	92%	2	2	5	€62	❌	❌	❌	Y / Y	⭐️ 5 (16)
Moderne 110 m² große Gold-Night Apartment	€66,125	€193	92%	2	1.5	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (15)
Hochwertige Wohnung Frechen City	€32,118	€163	54%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
2 Doppel-Zimmer Wohnung mit Bad...3/4	€10,397	€57	46%	2	1	1	€62	❌	❌	❌	N / Y	⭐️ 4.5 (4)
2 Zimmer App./Bad, bis 4 Gäste, Terrassen-Nutz 1/2	€13,546	€74	48%	2	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.2 (8)
2 modern comfort double rooms with bathroom 1/2 GL	€17,466	€99	48%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (1)
F04 Ferienwohnung in zentraler Lage	€89,261	€243	100%	2	1	7	€98	❌	❌	❌	Y / Y	⭐️ 0 (1)
2 Zimmer App./Bad, bis 4 Gäste/3/4	€12,941	€74	46%	2	1	1	€46	❌	❌	❌	N / Y	⭐️ 4 (2)
Modernes Haus nah Köln Zentrum	€27,708	€252	30%	2	3	69	€0	✅	❌	✅	Y / N	⭐️ 0 (2)
Maisonette Wohnung/Wohnküche/2Zimmer/Bad/Terasse	€21,972	€94	60%	2	1	1	€88	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

211.46% 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)	€9,868	€19,736	€29,605	€39,473	€49,342	€98,684	€296,053
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	€9,868	€19,736	€29,605	€39,473	€49,342	€98,684	€296,053

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

211.46%

Payback Period Days

172

Return on Investment

211.46%

65 Lochnerstraße Frechen, Nordrhein-Westfalen, 50226

2 bed • 1.5 bath • 6 guests

Monthly Rent

€32,679

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €129/night at 58% occupancy.Projected nightly rate is €139/night at 68% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€36,456

Avg annual revenue

68%

Avg occupancy rate

€138

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

€35k

€60k

€90k

€9,868

Profit

Revenue

€32,679

Operating Expenses

€12,611

Operating Income

€20,068

Net Effective Rent

€10,200

Profit (Cash Flow)

€9,868

€4,667

Cash Investment

Renos & Furnishing

€4,571

Setup Costs

€96

Total

€4,667

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

211.46%

Payback Period Days

172