BNBCalc Short Term Rental Rental Arbitrage Analysis Buindgasse, Oberstdorf, BY, 87561

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€32,107

Profit (Cash Flow)

€14,720

Cash on Cash Return

466.3%

Annual Revenue

€32,107

AirDNA projects €126/night at 68% occupancy ($31,237). Airbtics projects €117/night at 74% occupancy ($31,658). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, €105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,715	€31,211	€42,605	€56,527
Occupancy	67%	76%	89%	93%
Nightly Rate	€92	€111	€130	€164

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Mondschein	€58,232	€227	70%	1	1	1	€60	❌	❌	❌	Y / N	⭐️ 4 (1)
Gemütliche Ferienwohnung (2) im Herzen Oberstdorfs	€35,637	€113	84%	1	1	1	€67	❌	❌	❌	Y / N	⭐️ 4.8 (8)
Ferienwohnung 2 im EG	€49,674	€179	76%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
ruheplatz	€16,382	€64	68%	1	1	1	€52	❌	❌	❌	N / N	⭐️ 4.7 (27)
Ferienwohnung von Löw	€36,524	€130	76%	1	1	1	€72	❌	❌	❌	N / Y	⭐️ 5 (17)
1 Sternstunde	€61,269	€216	77%	1	1	1	€60	❌	❌	❌	Y / N	⭐️ 5 (1)
Sonnige Ferienwohnung (3) im Herzen Oberstdorfs	€38,945	€129	81%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Appartement 5 - Öfnerspitze	€32,750	€95	94%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Appartement 1 - Kegelkopf	€29,283	€89	89%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (2)
Appartement 2 - Rubihorn	€27,479	€82	92%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
for active people	€21,435	€117	50%	1	1	5	€134	❌	❌	❌	Y / Y	⭐️ 4.3 (84)
Ferienwohnung im Herzen von Oberstdorf #	€41,222	€138	80%	1	1	3	€67	❌	❌	❌	Y / Y	⭐️ 4.9 (225)
Appartement 8 - Linkerskopf	€32,027	€94	93%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (7)
2 Goldsegen	€41,571	€156	72%	1	1	1	€124	❌	❌	❌	Y / Y	⭐️ 5 (1)
❤Willkommen, Whg. "dorfplatz" 1-4 Pers. 50qm	€29,567	€123	65%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Ferienwohnung 2 neu	€33,918	€105	88%	1	1	1	€79	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
102 Frohnatur Alpgaustr. 3	€23,410	€91	68%	1	1	1	€84	❌	❌	❌	N / Y	⭐️ 5 (1)
Appartement 9 - Fürschießer	€30,084	€94	87%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Appartement 7 - Geißberg	€28,834	€83	95%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartement 4 - Riffenkopf	€32,927	€96	93%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (7)
❤Willkommen, Whg. "deinplatz" 1-2 Pers. 50 qm	€24,577	€114	58%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Appartement 6 - Krottenkopf	€31,461	€94	91%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartement 3 - Himmelschrofen	€31,545	€93	92%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (2)
Ferienwohnung 12 - Hochrappenkopf	€39,633	€111	97%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (2)
Rossgund 95	€41,277	€156	72%	1	1	1	€108	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bergwiesenblick	€65,419	€222	79%	1	1	1	€208	❌	❌	❌	Y / N	⭐️ 5 (2)
❤Willkommen, Whg. "lieblingsplatz" 1-4Pers. 70qm	€32,932	€129	69%	1	1	1	€93	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Ferienwohnung 10 - Höfats	€35,769	€112	87%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (2)
Wohnen mitten in Oberstdorf	€18,155	€60	82%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Ferienwohnung 11 - Hohes Licht	€40,355	€111	99%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Ferienwohnung im Herzen Oberstdorfs	€24,988	€100	67%	1	1	1	€62	❌	❌	❌	Y / N	⭐️ 5 (2)
Ferienwohnung Bergliebe inkl. SommerBergBahnTicket	€19,117	€131	40%	1	1	4	€0	❌	❌	❌	N / Y	⭐️ 4 (1)
Alpine Studios Oberstdorf - Appartement Fellhorn	€22,920	€85	69%	1	1	3	€41	❌	❌	✅	Y / Y	⭐️ 5 (27)
Dein-Oberstdorf	€33,988	€100	93%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (5)
Alpine Studios Oberstdorf - Appartement Trettach	€16,319	€83	54%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Alpine Studios Oberstdorf - Appartement Höfats	€21,626	€90	61%	1	1	3	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Wohnung 2	€31,395	€121	70%	1	1	1	€67	❌	❌	❌	Y / N	⭐️ 5 (1)
Ferienwohnung in bester Lage Oberstdorfs	€10,280	€65	42%	1	1	6	€62	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

466.29% 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)	€14,719	€29,439	€44,159	€58,879	€73,599	€147,199	€441,598
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	€14,719	€29,439	€44,159	€58,879	€73,599	€147,199	€441,598

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

466.29%

Payback Period Days

Return on Investment

466.29%

Buindgasse Oberstdorf, Bayern, 87561

1 bed • 1 bath • 1 guests

Monthly Rent

€32,107

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €126/night at 68% occupancy.Projected nightly rate is €117/night at 74% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€31,723

Avg annual revenue

74%

Avg occupancy rate

€117

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

€45k

€65k

€14,720

Profit

Revenue

€32,107

Operating Expenses

€12,587

Operating Income

€19,520

Net Effective Rent

€4,800

Profit (Cash Flow)

€14,720

€3,157

Cash Investment

Renos & Furnishing

€3,061

Setup Costs

€96

Total

€3,157

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

466.29%

Payback Period Days