BNBCalc Short Term Rental Rental Arbitrage Analysis Andernacher Straße 56626, Neuwied, Germany

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€30,043

Profit (Cash Flow)

€7,481

Cash on Cash Return

174.3%

Annual Revenue

€30,043

AirDNA projects €158/night at 39% occupancy ($22,478). Airbtics projects €125/night at 66% occupancy ($30,042). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, €125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,254	€27,116	€51,715	€60,934
Occupancy	53%	69%	78%	82%
Nightly Rate	€82	€104	€176	€196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Zion Apartment 2	€24,693	€157	43%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Green Oasis \| Stylish \| Balcony Bliss \| CityCenter	€39,429	€142	73%	2	2	2	€68	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Deichstadt-Apartments Neuwied Nr. 10	€29,908	€195	42%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Zion Apartment 3	€44,176	€228	53%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Lions Spring	€35,934	€196	50%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
FEWO 70 m² rustic comfort in the log cabin. TOP	€18,615	€68	73%	2	1	1	€12	❌	❌	✅	Y / Y	⭐️ 5 (139)
Ferienwohnung an der Wied, natur- und stadtnah	€15,010	€58	68%	2	1	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (27)
Ferienwohnung Sonya	€22,950	€76	81%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (47)
Design Apartment für 6 in Andernach: Ausblick,WiFi	€39,353	€126	80%	2	1	1	€97	❌	❌	✅	Y / Y	⭐️ 5 (23)
Fancy Boho	€40,028	€192	57%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Katharina Suite	€24,829	€92	71%	2	1.5	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (46)
Happy Life	€37,370	€196	52%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Indian Touch	€36,652	€196	51%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Cosy under the red beech	€14,307	€42	90%	2	1	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (171)
Spacious apartment near Rheinsteig	€20,831	€82	69%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (344)
Dream view meets luxury!	€72,024	€317	62%	2	2	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (118)
Ferienwohnung Astor zwischen Rhein und Mosel	€17,565	€61	76%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (23)
Wohnen mit Schlossblick	€10,052	€79	34%	2	1	2	€39	❌	❌	❌	N / Y	⭐️ 5 (87)
Sehr schöne 90 m² Ferienwohnung am Rheinsteig	€22,620	€101	61%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Rhein Lounge mit Sauna	€39,476	€107	98%	2	1	6	€66	❌	❌	✅	Y / Y	⭐️ 5 (127)
Fewo "Rheingold" mit Rheinblick am Schloss Engers	€16,894	€59	78%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (156)
"Zum schönen Ausblick " Ferienwohnung	€29,167	€82	94%	2	1	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (59)
Ferienhaus am Rheintor	€32,553	€111	80%	2	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Schicke Wohnung mit atemberaubendem Rheinblick	€24,857	€80	80%	2	1	2	€61	❌	❌	✅	Y / Y	⭐️ 4.5 (79)
G&G Luxury Apartment Stadtpark Bendorf	€25,108	€101	65%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4 (13)
Ferienhaus Zum Feldblick	€25,151	€127	53%	2	2	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (32)
Dachgeschosswohnung Rheinblick	€25,877	€89	73%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (34)
Train station romance meets luxury!	€21,658	€197	30%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Gemütliche 3-Zimmer-Wohnung in Koblenz Metternich	€12,345	€51	66%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (79)
near center, with parking spot & balcony	€28,534	€95	77%	2	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (51)
modern apartment,close to center with parking spot	€34,621	€129	69%	2	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (26)
Zentral und ruhiges Apartment mit Balkon	€10,999	€37	81%	2	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (153)
2 Zimmer-Wohnung an der Mosel	€15,203	€101	41%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (262)
Apartment Goldgrube 3	€26,592	€91	75%	2	1	2	€82	❌	❌	✅	Y / N	⭐️ 0 (1)
Old Town Jewel with Loft Charm \| spacious \| view	€40,046	€118	87%	2	1.5	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (31)
Wohnung mitten in der Altstadt	€37,672	€147	70%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (10)
Schönes Apartment im Zentrum von Koblenz	€52,786	€172	82%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
2 Zimmer Apartment in der Altstadt von Koblenz	€47,349	€188	68%	2	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (13)
Deichstadt-Apartments Neuwied Nr. 9	€37,488	€201	51%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Live like in a castle! Old train station Kruft	€23,607	€98	66%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (105)

Return Metrics

174.27% 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)	€7,481	€14,962	€22,444	€29,925	€37,406	€74,813	€224,441
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	€7,481	€14,962	€22,444	€29,925	€37,406	€74,813	€224,441

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

174.27%

Payback Period Days

209

Return on Investment

174.27%

Andernacher Straße 56626 Neuwied, Rheinland-Pfalz, 56564

2 bed • 1 bath • 4 guests

Monthly Rent

€30,043

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €158/night at 39% occupancy.Projected nightly rate is €125/night at 66% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€29,358

Avg annual revenue

66%

Avg occupancy rate

€124

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

€30k

€50k

€75k

€7,481

Profit

Revenue

€30,043

Operating Expenses

€11,761

Operating Income

€18,281

Net Effective Rent

€10,800

Profit (Cash Flow)

€7,481

€4,293

Cash Investment

Renos & Furnishing

€4,203

Setup Costs

€90

Total

€4,293

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

174.27%

Payback Period Days

209