BNBCalc Short Term Rental Rental Arbitrage Analysis 71 Ludwig-Feuerbach-Straße, Nürnberg, BY, 90489

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$61,566

Profit (Cash Flow)

$27,361

Cash on Cash Return

560.5%

Annual Revenue

$61,566

AirDNA projects $101/night at 60% occupancy ($22,133). Airbtics projects $195/night at 68% occupancy ($48,431). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 86% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,492	$38,452	$62,502	$136,018
Occupancy	49%	75%	86%	93%
Nightly Rate	$101	$138	$196	$395

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apt. Near the trade fair Messe Nürnberg	$39,080	$192	53%	2	1	2	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
3-Room City Center Suite Nürnberg Apartment 3	$18,549	$99	50%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.6 (123)
Ama Suites (3)	$22,801	$103	59%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (239)
Ama Suites (2)	$17,561	$98	48%	2	1	2	$43	❌	❌	❌	N / Y	⭐️ 4.8 (149)
Luxury Penthouse in the center	$99,944	$581	47%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Ama Suites (1)	$23,641	$103	61%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (180)
3-Zi-Wohnung (2 Schlafzimmer) Zentrum von Nürnberg	$26,493	$89	81%	2	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.7 (105)
Lorenz 41: Downtown 2-bedroom-Apt w/ kitchen 46sqm	$60,258	$168	98%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (65)
Lorenz 31: Bright 2-bedroom-Apt with kitchen 46sqm	$55,339	$168	90%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (78)
Lorenz 21: Gemütliches XL Apt mit Küche im Zentrum	$64,841	$206	86%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (22)
Suite Albrecht Dürer Family	$39,254	$275	39%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.6 (9)
Sehr zentrale 3-Zimmer-Wohnung (2 Schlafzimmer)	$26,595	$96	75%	2	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.7 (111)
Luxus Wohnung im Stadtzentrum	$80,388	$289	76%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (13)
At Home In Town	$27,649	$85	87%	2	2	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (333)
Luxus Wohnung Hing im Stadtmitte	$92,056	$393	64%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Near City P4	$25,927	$92	77%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (254)
City NOWA Appartement 3	$81,974	$277	80%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
City NOWA Appartement 2	$35,895	$135	71%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Wohnung nahe Messe und Zentrum	$78,192	$436	49%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
3-Zi-Wohnung (2 Schlafzimmer) Zentrum von Nürnberg	$24,843	$89	75%	2	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.6 (68)
City apartment w/ great view to old town & castle	$38,893	$117	89%	2	1	4	$54	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy Dreams: Deluxe 2-Zimmer-Apartment -Küche	$44,249	$141	85%	2	2	1	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
holiday apartment southside	$28,643	$86	91%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (849)
Old town! Trendy 75m2 2br apt with terrace+parking	$39,231	$122	87%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (329)
Old Town! 3-room apartment, exclusive roof terrace	$41,328	$111	97%	2	1	1	$113	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Wohnen im historischen Fachwerkhaus	$18,470	$99	49%	2	1	2	$102	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Full equipped flat close to center with a sauna	$29,893	$191	42%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
3-Zimmer \| Nordstadt \| Ruhig \| Nähe Straßenbahn	$31,176	$106	78%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cozy apartment for 6 persons	$41,272	$117	96%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (351)
City Park, Cozy and Comfy	$25,201	$104	65%	2	1	180	$43	❌	❌	❌	Y / N	⭐️ 4.8 (19)
Gemütliche Wohnung in der Altstadt	$66,019	$193	93%	2	2	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (20)
Summerflair Nürnberg im idyllischen Sebald	$28,666	$178	44%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (159)
Near City P5	$26,078	$95	75%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (72)
City Apartments - Nuremberg Old Town	$45,970	$157	80%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (56)
Bungalow mit Terrasse in sehr guter Wohnlage	$66,279	$190	93%	2	3	5	$65	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartment-Standard-Private Bathroom-2-Zimmer Apart	$34,602	$163	58%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (4)
CITY CENTEr / 90qm Wohnung / Bis 7 Personen	$23,727	$102	62%	2	1	3	$65	❌	❌	❌	N / Y	⭐️ 4.6 (64)

Return Metrics

560.45% 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)	$27,361	$54,722	$82,083	$109,445	$136,806	$273,613	$820,839
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	$27,361	$54,722	$82,083	$109,445	$136,806	$273,613	$820,839

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

560.45%

Payback Period Days

Return on Investment

560.45%

71 Ludwig-Feuerbach-Straße Nürnberg, Bayern, 90489

2 bed • 1.5 bath • 6 guests

Monthly Rent

$61,566

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $101/night at 60% occupancy.Projected nightly rate is $195/night at 68% 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.

$43,226

Avg annual revenue

68%

Avg occupancy rate

$195

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

$45k

$70k

$100k

$27,361

Profit

Revenue

$61,566

Operating Expenses

$16,204

Operating Income

$45,361

Net Effective Rent

$18,000

Profit (Cash Flow)

$27,361

$4,882

Cash Investment

Renos & Furnishing

$4,782

Setup Costs

$100

Total

$4,882

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

560.45%

Payback Period Days