BNBCalc Short Term Rental Rental Arbitrage Analysis Am Gärtlesberg, Daisendorf, BW, 88718

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€35,170

Profit (Cash Flow)

€7,385

Cash on Cash Return

174.9%

Annual Revenue

€35,170

AirDNA projects €80/night at 68% occupancy ($19,927). Airbtics projects €144/night at 67% occupancy ($35,169). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 67% occupancy rate, €144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,228	€32,494	€45,192	€58,050
Occupancy	53%	72%	82%	90%
Nightly Rate	€93	€123	€149	€174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienwohnung Seeperle 3	€37,533	€141	72%	2	1.5	2	€27	❌	❌	✅	Y / Y	⭐️ 5 (31)
Apartments Pfannenstübchen	€32,305	€194	44%	2	2	2	€38	❌	❌	✅	Y / Y	⭐️ 0 (1)
Atelier überm Hofladen (B)	€22,428	€123	50%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (11)
Ferienwohnung Bohner / Katharina	€29,418	€93	86%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Helle, moderne und großzügige Unterkunft - Aloisia	€26,384	€92	78%	2	1	4	€57	❌	❌	✅	Y / Y	⭐️ 5 (121)
FerienWohnung am Bodensee	€32,909	€123	73%	2	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.5 (148)
Ferienwohnung Bodensee Uhldingen mit Pool & Sauna	€23,089	€119	53%	2	1	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Stilvolle Wohnung in Meersburg	€28,371	€138	56%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Ferienwohnung Steck	€20,290	€73	73%	2	2	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (18)
Nichtraucher-Ferienwohnung mit großer Terrasse	€29,180	€82	97%	2	1	7	€38	❌	❌	❌	Y / Y	⭐️ 5 (42)
Vacation Apartment "Summer happiness"	€36,059	€133	74%	2	1.5	4	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ferienwohnungen Bohner/Elisabeth	€27,365	€93	80%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Sonnige, große Unterkunft, mit Seeblick - Cecilia	€28,790	€90	87%	2	1	4	€57	❌	❌	✅	Y / Y	⭐️ 5 (126)
Schlösschen im Weinberg, (Meersburg), Ferienwohnung 7, 50qm, 2 Schlafzimmer, max. 3 Personen	€28,914	€99	80%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Bodensee Loft - Traumhafte 116 m² Wohnung	€35,577	€130	75%	2	1.5	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (58)
Seehaus Aachblick, FeWo Seepromenade Whirlpool	€45,404	€185	67%	2	1.5	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (15)
Romantik-am-Brunnen B	€23,493	€103	61%	2	1.5	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (69)
Schlösschen im Weinberg, (Meersburg), Ferienwohnung 1, 60qm, 2 Schlafzimmer, max. 4 Personen	€29,817	€106	77%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Kleine 3-Zimmer-Ferienwohnung mit großer Terrasse	€33,188	€114	78%	2	1	7	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Willkommen auf der Sonnenterrasse am Bodensee	€26,022	€87	81%	2	1	5	€71	❌	❌	❌	Y / Y	⭐️ 5 (26)
Den herrlichen See- und Alpenblick genießen	€58,465	€161	99%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Ferienwohnung A Philip	€38,729	€173	61%	2	1	4	€42	❌	❌	✅	N / Y	⭐️ 5 (45)
Ferienhof Dreher, (Meersburg), Ferienwohnung A, 78qm, 2 Schlafzimmer	€17,284	€91	52%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (3)
Ferienhof Dreher, (Meersburg), Ferienwohnung B, 58qm, 2 Schlafzimmer	€18,704	€81	63%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (6)
Die große Südterrasse und Garten genießen	€52,900	€149	97%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Schlösschen im Weinberg, (Meersburg), Ferienwohnung 5, 60qm, 2 Schlafzimmer, max. 4 Personen	€35,937	€113	87%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Vacation Apartment "Favorite place"	€23,995	€149	44%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Seefeeling. Top Lage - 5 Min. zu Fuß vom Strand!	€37,614	€166	62%	2	1	7	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Barbarossa 100qm² 3 Zimmer Ferienwohnung Meersburg	€31,999	€159	53%	2	1.5	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Haus Seeblick, (Meersburg)	€53,285	€169	86%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Ferienhof Dreher, (Meersburg), Ferienwohnung C, 58qm, 2 Schlafzimmer	€16,923	€81	57%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (4)
Schicke, helle, 3-Zimmer-Wohnung, 150m zum See	€40,411	€113	97%	2	1	5	€66	❌	❌	❌	Y / Y	⭐️ 5 (41)
Meersburg Altstadt, Drachenfeuer	€43,855	€133	90%	2	1	4	€0	❌	❌	✅	Y / N	⭐️ 5 (15)
Haus Ulmer- Jenny Ulmer-Kleiner, (Meersburg), Ferienwohnung 2 mit ca. 100qm, 2 Schlafzimmer, für max	€35,084	€133	72%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Auf der Bühlerhöhe, (Uhldingen-Mühlhofen)	€21,385	€124	47%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
FERIENWOHNUNG HANNA	€26,611	€81	89%	2	1	7	€48	❌	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

174.92% 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)	€7,384	€14,769	€22,154	€29,538	€36,923	€73,846	€221,540
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	€7,384	€14,769	€22,154	€29,538	€36,923	€73,846	€221,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

174.92%

Payback Period Days

208

Return on Investment

174.92%

Am Gärtlesberg Daisendorf, Baden-Württemberg, 88718

2 bed • 1 bath • 6 guests

Monthly Rent

€35,170

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is €80/night at 68% occupancy.Projected nightly rate is €144/night at 67% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€31,026

Avg annual revenue

67%

Avg occupancy rate

€143

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

€40k

€60k

€7,385

Profit

Revenue

€35,170

Operating Expenses

€12,185

Operating Income

€22,985

Net Effective Rent

€15,600

Profit (Cash Flow)

€7,385

€4,222

Cash Investment

Renos & Furnishing

€4,133

Setup Costs

€88

Total

€4,222

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

174.92%

Payback Period Days

208