BNBCalc Short Term Rental Rental Arbitrage Analysis Cantianstraße, Berlin, BE, 10437

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€44,659

Profit (Cash Flow)

€17,487

Cash on Cash Return

553.7%

Annual Revenue

€44,659

AirDNA projects €116/night at 81% occupancy ($34,383). Airbtics projects €109/night at 83% occupancy ($33,194). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 95% occupancy rate, €129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,350	€31,470	€45,562	€58,382
Occupancy	75%	89%	95%	98%
Nightly Rate	€85	€95	€129	€159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy urban apartment	€36,701	€111	90%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.7 (107)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 7 \| NEU	€22,787	€88	70%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.3 (221)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 5 \| NEU	€26,306	€87	82%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.5 (235)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 9 \| NEU	€23,125	€83	76%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.5 (165)
New renovated calm place in hip PrenzlauerBerg	€69,591	€186	100%	1	1	4	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Himmelbett im Prenzlauer Berg	€25,295	€83	83%	1	1	3	€29	❌	❌	❌	N / Y	⭐️ 4.8 (38)
Mauerpark design apartment	€26,390	€75	94%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (102)
Artist LOFT in backyard shed	€43,694	€123	96%	1	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (498)
New modern spacious place in Prenzlauer Berg	€36,843	€96	100%	1	1	4	€88	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Spacious and central accomodation, Prenzlauer Berg	€23,377	€67	95%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (50)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 3 \| NEU	€27,011	€88	83%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.4 (233)
Super cozy micro-apartment	€28,348	€81	96%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.7 (111)
Luxury new designed Loft in hip Prenzlauer Berg	€70,309	€208	91%	1	1	4	€62	❌	❌	❌	Y / Y	⭐️ 5 (58)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 2 \| NEU	€20,097	€86	63%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.3 (170)
Artist Studio - Berlin - Prenzlauer Berg	€39,422	€121	89%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (55)
Aceto Home	€30,356	€90	90%	1	1	7	€31	❌	❌	❌	N / N	⭐️ 4.5 (85)
Apartment im Prenzlauer Berg II	€39,336	€110	95%	1	1	9	€83	❌	❌	❌	N / Y	⭐️ 4.9 (316)
1-Bedroom Apartment \| Balcony \| Mauerpark	€46,901	€175	72%	1	1	3	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Charming Apartment near Mauerpark	€48,941	€134	100%	1	1	4	€67	❌	❌	❌	Y / Y	⭐️ 4.9 (306)
Familienapartment nahe Mauerpark Online Check-In	€28,146	€80	90%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 3.9 (23)
Sunny Rooftop in Prenzlauer Berg	€38,722	€130	81%	1	1	4	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
1 Bedroom w/ Living Room & Kitchen, near MauerPark	€51,729	€157	89%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 10 \| NEU	€19,195	€87	60%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4 (125)
Cozy ART Studio Pberg	€34,206	€120	76%	1	1	3	€124	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Tilda - Apartment	€34,328	€95	98%	1	1	2	€40	❌	❌	❌	N / Y	⭐️ 5 (204)
The Scandinavian Oasis	€44,624	€129	93%	1	1	3	€124	❌	❌	❌	Y / Y	⭐️ 5 (143)
Studio Apartment on Pappelallee	€33,842	€126	73%	1	1	3	€21	❌	❌	❌	N / Y	⭐️ 4.8 (35)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 13 \| NEU	€24,305	€85	77%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.2 (192)
Zentrales, ruhiges Apartment Nähe Mauerpark	€16,914	€48	95%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Arbio I 1A Cozy Double room near Mauerpark	€31,304	€86	93%	1	1	1	€54	❌	❌	❌	N / Y	⭐️ 4.4 (16)
Arbio I 1A Family room near Schönhauser Allee	€32,361	€89	95%	1	1	1	€54	❌	❌	❌	N / Y	⭐️ 4.5 (45)
Gemütlich und zentral im Prenzlauer Berg	€34,713	€146	64%	1	1	7	€113	❌	❌	❌	Y / Y	⭐️ 5 (15)
Coach House with a little garden	€24,337	€69	96%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 4.9 (274)
Arbio I 1A Cozy Double room in Prenzlauer Berg	€43,965	€119	98%	1	1	1	€54	❌	❌	❌	N / Y	⭐️ 4.5 (27)
Arbio I 1A Family room near Mauerpark	€34,743	€102	89%	1	1	1	€54	❌	❌	❌	N / Y	⭐️ 4.3 (43)
Tolles 2-Zi App Helmholtzplatz	€41,885	€159	70%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (20)
Bel appartement confortable	€39,282	€145	74%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 4 \| NEU	€26,790	€82	89%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.5 (267)
Hotelzimmer in Berlin \| Prenzlauer Berg \| 12 \| NEU	€21,025	€82	70%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.2 (121)

Return Metrics

553.71% 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)	€17,487	€34,974	€52,461	€69,948	€87,435	€174,870	€524,611
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	€17,487	€34,974	€52,461	€69,948	€87,435	€174,870	€524,611

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

553.71%

Payback Period Days

Return on Investment

553.71%

Cantianstraße Berlin, Berlin, 10437

1 bed • 1 bath • 4 guests

Monthly Rent

€44,659

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €116/night at 81% occupancy.Projected nightly rate is €109/night at 83% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€33,843

Avg annual revenue

83%

Avg occupancy rate

€109

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

€70k

€17,487

Profit

Revenue

€44,659

Operating Expenses

€13,972

Operating Income

€30,687

Net Effective Rent

€13,200

Profit (Cash Flow)

€17,487

€3,158

Cash Investment

Renos & Furnishing

€3,062

Setup Costs

€96

Total

€3,158

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

553.71%

Payback Period Days