BNBCalc Short Term Rental Rental Arbitrage Analysis Cochem - Cond, Cochem, Germany

2 bed • 1 bath • 4 guests • €900

BNB

Calc

Annual Revenue

€27,948

Profit (Cash Flow)

€5,789

Cash on Cash Return

137.7%

Annual Revenue

€27,948

AirDNA projects €123/night at 69% occupancy ($30,988). Airbtics projects €116/night at 66% occupancy ($27,947). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, €116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,175	€27,260	€36,854	€49,546
Occupancy	60%	69%	78%	86%
Nightly Rate	€91	€107	€127	€155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vivamosel: Appartement mit Mosel & Burgblick	€62,942	€193	89%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Moselle view Reichsburg\|parking\|100m market place	€34,818	€118	76%	2	1	2	€71	❌	❌	❌	Y / Y	⭐️ 5 (47)
NickHaus	€48,241	€154	84%	2	1.5	3	€47	❌	❌	❌	Y / Y	⭐️ 0 (1)
Vacation apartment K2 - Komfort	€28,086	€99	77%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (255)
Modernes 3 Zimmer Apartment im Jugendstilhaus	€30,368	€124	67%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Villa Bella Mosella	€48,231	€213	62%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Schöne große Ferienwohnung mit Balkon	€24,894	€106	64%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ferienwohnung mit 2 Schlafzimmern und Balkon	€23,339	€113	55%	2	1	1	€47	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
Ferienhaus Emil an der Mosel	€33,411	€118	77%	2	1.5	2	€47	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Wohnen über den Dächern der Cochemer Altstadt	€30,603	€105	80%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ferienhaus In der Hohl	€21,091	€90	64%	2	1	4	€38	❌	❌	❌	N / Y	⭐️ 0 (0)
Wohnen mitten in der Cochemer Altstadt	€29,259	€108	74%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartment mit Blick über Cochem	€27,486	€107	69%	2	1	1	€47	✅	❌	❌	Y / Y	⭐️ 0 (0)
Historical house near the Mosel river	€14,207	€91	40%	2	1	2	€19	❌	❌	❌	Y / N	⭐️ 4.5 (52)
komfortable Dachgeschosswohnung mit Klimaanlage	€31,644	€94	92%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
" Haus Bella"	€30,836	€107	78%	2	1	2	€33	✅	❌	❌	Y / Y	⭐️ 5 (71)
Wohnung in Klotten & Billardraum	€39,154	€127	84%	2	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (32)
Stilvolle Wohnung bei Cochem	€12,925	€56	61%	2	1	2	€57	❌	❌	❌	N / N	⭐️ 4.5 (25)
Ferienwohnung an der Sesselbahn	€23,716	€88	71%	2	1	2	€47	❌	❌	✅	Y / N	⭐️ 5 (22)
Individ. Upcycling-Haus m.Terrasse, 1-2 Pers.	€10,641	€48	59%	2	1	3	€24	❌	❌	❌	N / Y	⭐️ 5 (104)
Individ. Upcycling Haus m.Terrasse, bis 4 P	€12,361	€53	63%	2	1	3	€24	❌	❌	❌	N / Y	⭐️ 5 (36)
vakantieappartement am endert	€31,239	€99	86%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Feriendomizil Haus Moselhöhe	€22,153	€86	70%	2	1	4	€28	❌	❌	❌	Y / Y	⭐️ 5 (9)
Apartments am Moselufer "Götterlay"	€25,111	€111	62%	2	1	7	€0	❌	❌	✅	N / Y	⭐️ 5 (20)
Haus Junge Traube(4) apartment private balkony	€22,965	€134	47%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4 (35)
Moselwinzerhaus	€20,333	€101	55%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casa De Oro - Moselblick	€11,917	€92	35%	2	1.5	4	€47	❌	❌	❌	Y / Y	⭐️ 5 (31)
Wellness Appartement Cochem	€44,612	€164	72%	2	1.5	1	€47	❌	❌	✅	Y / Y	⭐️ 5 (15)
Barrierefreie Ferienwohnung 'Moselschiefer'	€41,387	€128	88%	2	2	4	€66	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ferienwohnung Mosel ‚Dornfelder‘ Nähe Cochem	€23,570	€83	78%	2	2.5	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Haus Hermine	€38,201	€110	94%	2	2	3	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Gemütliche, ruhig gelegene FeWo nähe Cochem	€22,754	€76	82%	2	1	3	€57	❌	❌	❌	Y / N	⭐️ 5 (80)
Old Winehouse near the Moselle	€38,678	€141	75%	2	2	4	€69	❌	❌	❌	Y / Y	⭐️ 5 (38)
Casa De Oro - Dachterrasse	€21,892	€116	51%	2	1	4	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Blaues Haus am steilsten Weinberg Europas 1	€15,454	€61	67%	2	1	4	€47	❌	❌	✅	N / Y	⭐️ 5 (54)
Stilvolle Ferienwohnung in Cochem mit Terrasse	€31,484	€104	83%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Character Haus with Garden near Cochem	€32,541	€134	66%	2	1	3	€57	❌	❌	❌	N / Y	⭐️ 5 (30)

Return Metrics

137.66% 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)	€5,789	€11,578	€17,367	€23,156	€28,945	€57,891	€173,675
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	€27	€54	€83	€112	€143	€309	€1,284
Total Return	€5,816	€11,633	€17,451	€23,269	€29,089	€58,201	€174,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.66%

Payback Period Days

265

Return on Investment

138.3%

Cochem - Cond Cochem, Rheinland-Pfalz, 56812

2 bed • 1 bath • 4 guests

Monthly Rent

€27,948

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €123/night at 69% occupancy.Projected nightly rate is €116/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€27,644

Avg annual revenue

66%

Avg occupancy rate

€116

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

€25k

€45k

€65k

€5,789

Profit

Revenue

€27,948

Operating Expenses

€11,358

Operating Income

€16,589

Net Effective Rent

€10,800

Profit (Cash Flow)

€5,789

€4,205

Cash Investment

Renos & Furnishing

€4,117

Setup Costs

€88

Total

€4,205

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

137.66%

Payback Period Days

265