BNBCalc Short Term Rental Rental Arbitrage Analysis Badstraße, Stuttgart-Bad Cannstatt, Germany

1 bed • 1 bath • 1 guests • $1,999

BNB

Calc

Annual Revenue

$29,329

Profit (Cash Flow)

-$7,317

Cash on Cash Return

-222.5%

Annual Revenue

$29,329

AirDNA projects $91/night at 96% occupancy ($31,907). Airbtics projects $110/night at 65% occupancy ($26,114). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,011	$27,441	$46,629	$63,186
Occupancy	41%	71%	89%	95%
Nightly Rate	$72	$104	$141	$179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wunderschöne Altbauwohnung in Stuttgart	$31,556	$113	74%	1	1.5	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (37)
Charmantes „Mini-Apartment“ direkt am KURPARK	$33,086	$101	89%	1	1	1	$6	❌	❌	❌	Y / Y	⭐️ 4.5 (1113)
Wohnen in zentraler Lage am Wasen, Stadion, uvm.	$12,336	$81	41%	1	1	4	$20	❌	❌	❌	Y / Y	⭐️ 5 (28)
Modernes Apartment mit Balkon	$18,455	$51	98%	1	1	2	$27	❌	❌	❌	N / Y	⭐️ 5 (181)
Schönes Apartment mit Balkon	$19,529	$53	99%	1	1	2	$27	❌	❌	❌	N / Y	⭐️ 5 (258)
City centre quiet studio with Patio	$25,510	$85	82%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (107)
Gemütliche 1,5 Zimmer Wohnung in Stuttgart	$18,461	$52	95%	1	1	2	$27	❌	❌	❌	N / Y	⭐️ 5 (194)
Pretty apartment: bright, modern facilities	$26,704	$76	96%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (420)
'Ebitzle'- a city apartment in the green!	$19,518	$72	73%	1	1	2	$31	❌	❌	❌	Y / Y	⭐️ 5 (182)
Exklusiv möblierte Wohnung in besten Lage	$25,102	$85	78%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Sehr zentral, ruhig und ein bisschen CRAZY.	$14,345	$110	34%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (205)
Künstlerapartment in sonniger Lage 10 Min. v. Hbf	$23,167	$157	39%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Camper im Herzen Bad Cannstatt´s	$7,181	$61	30%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
1 Zimmer-Wohnung in Stuttgart Bad Cannstatt	$19,097	$96	54%	1	1	2	$16	❌	❌	❌	N / N	⭐️ 4.5 (46)
Rosemarie im Sommerrain	$25,115	$94	73%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (97)
Benz Viertel - Gesamte Wohnung 2	$33,155	$124	72%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (17)
CityLife Loft – Stuttgart Europa Viertel	$56,445	$159	96%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Schöne zentrale helle 2,5 Zimmer-Wohnung auf 63qm	$30,835	$141	59%	1	1	2	$32	✅	❌	❌	Y / Y	⭐️ 5 (49)
Lichtdurchflutete 200 qm Maisonette mit Yogastudio	$32,897	$214	42%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Gemütliche DG Wohnung zentral in Stuttgart	$18,339	$73	58%	1	1	5	$86	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Kleine Wohnung in ruhiger Lage	$13,047	$63	56%	1	1	4	$22	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Gemütliche Wohnung im schönen Stuttgarter Osten	$25,392	$72	93%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (93)
Modern 1 bedroom rental in Stuttgart Bad Canstatt	$45,091	$176	70%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
“Bright, Modern Apartment in Prime Location”	$8,864	$60	36%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
2 Zimmer Wohnung am Milaneo	$26,546	$114	61%	1	1	5	$108	❌	❌	✅	Y / Y	⭐️ 5 (20)
Nostalgic Comfort from the 70s	$21,857	$169	35%	1	1.5	2	$67	❌	❌	❌	Y / N	⭐️ 5 (6)
2 room FLAT near HBF + Parking	$48,520	$189	66%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (15)
Helle Wohnung in der Innenstadt	$27,083	$81	89%	1	1	10	$54	❌	❌	❌	Y / Y	⭐️ 5 (8)
Penthouse Loft mit großer Terrasse Stuttgart Whg 1	$26,834	$199	36%	1	1	1	$27	❌	❌	✅	N / N	⭐️ 4.5 (20)
Komfortable 2-Zimmerwohnung inkl. Tiefgarage	$19,800	$109	48%	1	1	7	$54	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Wohnung im Herzen von Stuttgart! 3 Min vom HBHF	$18,985	$57	91%	1	1	21	$0	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Fewo im Kesselglück	$28,460	$108	72%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Schöne 1 Zimmer Wohnung in Stuttgart	$35,959	$130	75%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (14)
1- room apartment - city center	$20,848	$178	32%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
Malerische Aussicht nähe Hauptbahnhof	$15,238	$50	81%	1	1	3	$11	❌	❌	❌	Y / Y	⭐️ 4.9 (241)
Penthouse Loft Stuttgart-City Whg 2	$29,885	$141	57%	1	1	1	$33	❌	❌	✅	N / N	⭐️ 4.5 (17)
Wohnung Altstadt Bad Cannstatt	$14,306	$42	89%	1	1	15	$49	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Amazing place in Cannstatt, near Wasen with garden	$39,639	$112	94%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (80)

Return Metrics

-222.53% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,317	-$14,634	-$21,951	-$29,268	-$36,585	-$73,171	-$219,513
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	$59	$121	$185	$250	$318	$687	$2,853
Total Return	-$7,257	-$14,512	-$21,765	-$29,017	-$36,267	-$72,483	-$216,660

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-222.53%

Payback Period Days

Return on Investment

-220.71%

Badstraße Stuttgart, Baden-Württemberg, 70372

1 bed • 1 bath • 1 guests

Monthly Rent

$29,329

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $91/night at 96% occupancy.Projected nightly rate is $110/night at 65% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$24,807

Avg annual revenue

65%

Avg occupancy rate

$110

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

$5k

$25k

$40k

$55k

-$7,317

Profit

Revenue

$29,329

Operating Expenses

$12,658

Operating Income

$16,671

Net Effective Rent

$23,988

Profit (Cash Flow)

-$7,317

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-222.53%

Payback Period Days