BNBCalc Short Term Rental Rental Arbitrage Analysis Bremer Platz 51, Münster, Germany

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€43,716

Profit (Cash Flow)

€14,639

Cash on Cash Return

683.1%

Annual Revenue

€43,716

AirDNA projects €121/night at 73% occupancy ($32,344). Airbtics projects €162/night at 74% occupancy ($43,716). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 74% occupancy rate, €162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€25,097	€37,151	€52,580	€77,921
Occupancy	63%	79%	95%	97%
Nightly Rate	€107	€126	€148	€216

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Eine 2 Zimmer Ferienwohnung Münster City	€22,290	€130	47%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Jovles Beisken - Lowine	€43,097	€143	80%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 0 (2)
Jovles Beisken - Leeze	€50,931	€177	77%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (9)
Jovles Beisken - Pünte	€40,912	€139	78%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 5 (6)
Jovles Beisken - Koten	€50,504	€179	77%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Jovles Beisken - Lorenz	€39,607	€150	70%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (12)
2-Zimmer City Apartment 57m² mit King Size Bett	€47,534	€133	97%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (58)
Stylisches Münster City-Apartment 56 m²	€35,136	€97	98%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (80)
Designer-Hafenloft in Münster	€39,011	€126	81%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (125)
Bahnhofsnahe, neue Wohnung	€20,332	€85	65%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
City-Studio mit Kingsize Bett & Community Raum	€51,223	€142	97%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (50)
City-Studio mit 1,60m Queen-Bed & Community Raum	€43,200	€129	90%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (43)
City-Studio mit Kingsize Bett & Community Raum	€50,022	€139	97%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (36)
City-Studio mit Kingsize Bett & Community Raum	€48,496	€134	97%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (37)
Renovierter Altbau im Hansaviertel (Nichtraucher!)	€22,831	€110	54%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (18)
Hafenatrium - stilvolles junges Wohnen am Hafen	€32,812	€111	80%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (128)
City-Studio mit Kingsize Bett & Community Raum	€42,649	€122	94%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (36)
Blick auf die Promenade	€30,775	€86	97%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (409)
City-Studio mit Kingsize Bett & Community Raum	€45,100	€125	97%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (57)
Jovles Beisken - Wuddi	€48,986	€157	83%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 0 (1)
Zentral gelegenes Apartment in hellem Altbau	€38,257	€117	88%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (100)
Zentraler geht es nicht !	€18,259	€65	75%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (155)
Baumhöhle _ Schlafalkoven aus naturreinem Holz	€11,820	€45	69%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (192)
Moderne Wohnung im absoluten Herzen der Stadt	€29,282	€111	69%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (111)
Traumwohnung 3.5 - City of Münster (1-2 Pers)	€22,579	€113	53%	1	1	1	€54	❌	❌	❌	N / Y	⭐️ 4.5 (36)
Zentrale Wohnung im absoluten Herzen der Stadt	€28,199	€123	59%	1	1	2	€49	❌	❌	✅	Y / Y	⭐️ 4.5 (122)
Cosy studio 1,100 metres from the centre	€20,131	€58	95%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (584)
Schöne Altbauwohnung in perfekter Lage!	€22,016	€61	91%	1	1	3	€79	❌	❌	❌	Y / Y	⭐️ 5 (6)
Tolle Altbauwohnung mit Aussicht	€33,755	€126	71%	1	1	4	€60	❌	❌	❌	Y / Y	⭐️ 5 (21)
XL City-Studio (Innenhof, EG)	€59,938	€165	99%	1	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
limehome Münster \| Single Suite Comfort	€103,266	€553	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
limehome Münster \| Single Suite Comfort + Terrace	€71,105	€555	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Schöne, helle Wohnung im Zentrum	€29,061	€83	96%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
limehome Münster \| Suite M	€40,902	€559	20%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (152)
Gemütlich mit Garten	€33,635	€92	100%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
City Apartment, ideal für Wochenende oder Business	€16,242	€48	92%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 4.5 (62)
Wohnen im Hafenviertel (Leeze)	€10,899	€149	20%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
limehome Münster \| Suite M with Terrace	€51,462	€562	25%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Sonnige Wohnung mit viel Platz	€38,450	€148	71%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Cozy central apartment + garage possibility. : )	€25,499	€124	53%	1	1	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

683.07% 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)	€14,639	€29,278	€43,918	€58,557	€73,197	€146,394	€439,183
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	€14,639	€29,278	€43,918	€58,557	€73,197	€146,394	€439,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

683.07%

Payback Period Days

Return on Investment

683.07%

51 Bremer Platz Münster, Nordrhein-Westfalen, 48155

1 bed • 1 bath • 2 guests

Monthly Rent

€43,716

Annual Revenue

BNBCalc predicts this property will get $162 per night with 74% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

€37,755

Avg annual revenue

74%

Avg occupancy rate

€161

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

€40k

€70k

€105k

€14,639

Profit

Revenue

€43,716

Operating Expenses

€13,477

Operating Income

€30,239

Net Effective Rent

€15,600

Profit (Cash Flow)

€14,639

€2,143

Cash Investment

Renos & Furnishing

€2,051

Setup Costs

€92

Total

€2,143

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

683.07%

Payback Period Days