BNBCalc Short Term Rental Rental Arbitrage Analysis 7 Paulistraße, Frechen, NRW, 50226

1 bed • 1 bath • 4 guests • €877

BNB

Calc

Annual Revenue

€26,185

Profit (Cash Flow)

€3,765

Cash on Cash Return

119.8%

Annual Revenue

€26,185

AirDNA projects €140/night at 61% occupancy ($31,094). Airbtics projects €87/night at 71% occupancy ($22,557). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,941	€22,323	€31,137	€49,633
Occupancy	59%	76%	87%	91%
Nightly Rate	€68	€78	€96	€146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unterkunft zum Entspannen (3)	€26,770	€93	74%	1	1	2	€98	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Freundliches und modernes Wohnen (5)	€22,834	€78	77%	1	1	2	€98	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Apartment mit Blick auf Köln für 1 bis 3 Personen	€14,300	€45	83%	1	1	2	€33	❌	❌	✅	Y / Y	⭐️ 5 (58)
Nordisch gemütlich - Nähe Köln	€24,480	€74	90%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (70)
Gemütliches Apartment EG	€18,934	€63	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (126)
Charmantes Appartment in Köln	€19,760	€85	63%	1	1	4	€72	❌	❌	✅	Y / Y	⭐️ 5 (55)
Modernes Appartement (EG) im Neubau	€20,581	€60	91%	1	1	4	€40	❌	❌	❌	Y / Y	⭐️ 5 (175)
Apartment with a relaxed atmosphere in Cologne	€12,688	€98	34%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 5 (260)
Tiny Loft House in CGN	€17,354	€102	45%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 5 (144)
Ferienwohnung Apartment Cologne (1)	€29,120	€99	76%	1	1	2	€98	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Elegante Wohnung in Köln (2)	€28,773	€96	80%	1	1	2	€98	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Luxurious, near Cologne with free parking	€22,907	€98	61%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (125)
Gemütliches Zimmer mit Küchenzeile 20 qm	€13,792	€40	90%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (58)
Mein Mopszimmer 16qm	€13,589	€41	87%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (48)
Ferienwohnung in der Nähe von Köln	€32,264	€89	96%	1	1	1	€36	❌	❌	❌	Y / N	⭐️ 5 (47)
Blauer Stein Apartments WH6 - Studio + 1 SZ	€41,437	€241	47%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (26)
Ruhige, geräumige Wohnung mit großer Terrasse	€24,948	€168	40%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (31)
EM 2024 Stadionnähe Küche Klima Parken (Köln-Nähe)	€28,068	€88	86%	1	1	1	€15	❌	❌	✅	Y / Y	⭐️ 5 (4)
Private and comfortable maisonette apartment	€20,169	€69	78%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (17)
Studio Stadionnähe - max. 2 Personen	€14,239	€71	55%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (32)
Modernes Appartement (1. OG) im Neubau	€18,393	€57	86%	1	1	4	€40	❌	❌	❌	Y / Y	⭐️ 5 (203)
Wohlfühlwohnung mit Sonnenbalkon und Parkplatz	€15,032	€75	54%	1	1	1	€41	❌	❌	❌	Y / N	⭐️ 5 (5)
Über den Dächern von Köln	€29,084	€108	73%	1	1.5	2	€62	❌	❌	✅	Y / N	⭐️ 4.5 (25)
„CHILL&ART No.2“ Appartement mit großer Terrasse	€28,402	€78	99%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (219)
Gemütliches Apartment in ruhiger Lage bei Köln	€24,124	€82	79%	1	1	2	€18	❌	❌	❌	Y / Y	⭐️ 5 (180)
26 qm Souterrain Appartement nahe Köln	€15,717	€47	87%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 5 (120)
„CHILL&ART“ Appartement in Mediterraner Villa	€10,506	€32	91%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.9 (211)
Ruhig, zentrale Wohnung & Garten	€19,417	€71	75%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Wohnung in Kerpen-Horrem	€24,515	€74	91%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 4.5 (26)
Gemütliche kleine Wohnung	€21,045	€69	83%	1	1	2	€17	❌	❌	❌	N / N	⭐️ 4.2 (31)
Sehr modernes Apartment in Köln (4)	€29,119	€87	89%	1	1	2	€98	❌	❌	✅	Y / Y	⭐️ 5 (14)
2-Zimmer Appart. mit Terasse, Bad WC, Küche,Wlan,	€15,234	€65	61%	1	1	1	€41	❌	❌	❌	N / Y	⭐️ 5 (77)
Schönes Apartment mit moderner Einrichtung	€18,137	€69	72%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (8)
Komfortable Wohnung	€51,052	€145	96%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Gemütliches Apartment EG mit Bus vor der Türe	€18,878	€68	76%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Frechen Mitte mit ÖPNV nach Köln	€18,645	€70	73%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (36)
Schöne Unterkunft in Frechen (nahe Köln)	€16,262	€79	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (68)
Modernes Appartement in City-Nähe	€23,150	€175	34%	1	1	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (10)
Apartment Am Wasserturm	€15,258	€85	49%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (7)

Return Metrics

119.78% 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)	€3,764	€7,529	€11,294	€15,059	€18,824	€37,648	€112,944
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	€26	€53	€81	€110	€139	€301	€1,251
Total Return	€3,791	€7,583	€11,375	€15,169	€18,963	€37,949	€114,196

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

119.78%

Payback Period Days

304

Return on Investment

120.62%

7 Paulistraße Frechen, Nordrhein-Westfalen, 50226

1 bed • 1 bath • 4 guests

Monthly Rent

€26,185

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €140/night at 61% occupancy.Projected nightly rate is €87/night at 71% occupancy.

Occupancy Rate

Top 56% 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.

€21,777

Avg annual revenue

71%

Avg occupancy rate

€87

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

€25k

€35k

€50k

€3,765

Profit

Revenue

€26,185

Operating Expenses

€11,896

Operating Income

€14,289

Net Effective Rent

€10,524

Profit (Cash Flow)

€3,765

€3,143

Cash Investment

Renos & Furnishing

€3,047

Setup Costs

€96

Total

€3,143

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

119.78%

Payback Period Days

304