BNBCalc Short Term Rental Rental Arbitrage Analysis Altewiekring, Braunschweig, NDS, 38102

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$31,922

Profit (Cash Flow)

$5,779

Cash on Cash Return

175.8%

Annual Revenue

$31,922

AirDNA projects $65/night at 77% occupancy ($18,280). Airbtics projects $77/night at 82% occupancy ($23,061). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 92% occupancy rate, $95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,693	$21,575	$32,634	$39,528
Occupancy	73%	83%	92%	100%
Nightly Rate	$58	$70	$95	$105

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Großzügige & zentrumsnahe Loftwohnung	$25,848	$95	73%	1	2	3	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Ferienwohnung im Herzen von Braunschweig	$24,012	$79	79%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (150)
Schönes Apartment in guter Lage für 2 Personen!	$16,508	$45	94%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.8 (321)
Charmantes Studio in Top-Lage	$18,757	$55	92%	1	1	2	$54	❌	❌	❌	N / Y	⭐️ 5 (55)
Zentrales Apartment	$19,216	$77	67%	1	1	4	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
FeWo W13: "Elisabeth Christine"	$30,297	$104	76%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
W12: "Johann Albrecht"	$31,971	$114	73%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (8)
Hell, gemütlich, zentral - Appartement am Dom	$24,742	$104	65%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (48)
Altbau - 10 min zur Innenstadt - 1 1/2 Zi Whg	$17,747	$54	88%	1	1	4	$38	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Luxuriöse Wohlfühloase über den Dächern mit Sauna	$22,569	$104	56%	1	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sonniges Apartment nahe Prinz-Albrecht Park	$38,712	$127	78%	1	2	1	$117	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
2 - Zimmer Wohnung, ruhig und stadtnah	$21,876	$64	92%	1	1	2	$54	❌	❌	❌	N / Y	⭐️ 5 (65)
Wunderschöne, zentral gelegene Wohnung mit Balkon	$31,219	$104	81%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (28)
Zentrales und modernes Apartment für 2 Personen!	$17,090	$50	90%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Top CityWohnung BS: Zentral, ruhig, hell + Balkon!	$20,997	$69	82%	1	1	5	$32	❌	❌	❌	N / Y	⭐️ 4.9 (134)
Charmantes Appartement im Zentrum mit Balkon	$19,873	$53	100%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Gemütliche Baumhausatmosphäre im östl. Ringgebiet	$29,412	$98	82%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.9 (24)
Schöne Zentrale Wohnung am Park!	$21,276	$81	71%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Apartment Strauss #ONE \| 1,5 Room BS Östliches RGB	$23,613	$74	81%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
micro Apartment exklusiv	$21,656	$66	88%	1	1	30	$56	❌	✅	✅	Y / N	⭐️ 4.8 (7)
Im Magniviertel 2-Zimmer Neubauwohnung	$35,136	$96	100%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Altbauwohnung mit Balkon im östlichen Ringgebiet	$15,990	$71	57%	1	1	5	$81	❌	❌	❌	Y / Y	⭐️ 5 (1)
Mitten in Braunschweig im Grünen	$21,210	$61	95%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (11)
Liebevoll eingerichtete Wohnung!	$43,360	$203	57%	1	1	5	$75	❌	❌	❌	Y / Y	⭐️ 5 (1)
Zuhause fühlen auf 110m2 in Braunschweig	$22,437	$70	84%	1	1	1	$33	❌	❌	✅	Y / Y	⭐️ 5 (48)
Helle,gemütliche Ferienwohnung,östliche Ringgebiet	$43,965	$132	91%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Ferienwohnung Braunschweig City	$13,542	$50	74%	1	1	3	$0	❌	❌	✅	Y / N	⭐️ 0 (3)
Komfortables Apartment in bevorzugter Lage	$13,213	$38	92%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Schönes Apartment nahe des HBF	$22,419	$70	84%	1	1	3	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
City-Oase: Apartment in Top-Lage	$16,104	$50	88%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Über den Dächern Braunschweigs	$13,908	$38	100%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
#12 \| 2 Zimmerwohnung am Park	$13,322	$65	56%	1	1	14	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cozy apartment, next to the Uni	$21,594	$59	100%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Zentralste Lage:Appartement / Studio in BS Zentrum	$23,574	$65	98%	1	1	3	$43	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
City-Wohnung in Braunschweig	$26,601	$92	79%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (11)
Schöne Wohnung in bester Innenstadtlage	$26,666	$86	82%	1	1	4	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Charmantes 1,5 Zimmer Apartment in Bestlage	$24,522	$67	100%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (6)
Home im Herzen der Löwenstadt	$19,504	$73	73%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Wunderschöne Wohnung mit Balkon	$23,312	$70	91%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Stilvolles Appartement in bester zentraler Lage	$15,457	$42	98%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (11)

Return Metrics

175.75% 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)	$5,778	$11,557	$17,336	$23,115	$28,894	$57,788	$173,366
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	$5,778	$11,557	$17,336	$23,115	$28,894	$57,788	$173,366

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

175.75%

Payback Period Days

207

Return on Investment

175.75%

Altewiekring Braunschweig, Niedersachsen, 38102

1 bed • 1 bath • 2 guests

Monthly Rent

$31,922

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $65/night at 77% occupancy.Projected nightly rate is $77/night at 82% occupancy.

Occupancy Rate

Top 28% 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.

$23,330

Avg annual revenue

82%

Avg occupancy rate

$77

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

$45k

$5,779

Profit

Revenue

$31,922

Operating Expenses

$12,943

Operating Income

$18,979

Net Effective Rent

$13,200

Profit (Cash Flow)

$5,779

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

175.75%

Payback Period Days

207