BNBCalc Short Term Rental Rental Arbitrage Analysis Cöthner Straße, Leipzig-Nord, Germany

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€47,381

Profit (Cash Flow)

€24,764

Cash on Cash Return

541.8%

Annual Revenue

€47,381

AirDNA projects €111/night at 64% occupancy ($25,887). Airbtics projects €143/night at 65% occupancy ($33,998). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, €164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,229	€30,319	€48,749	€70,283
Occupancy	57%	68%	79%	86%
Nightly Rate	€99	€119	€164	€217

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Modern & cozy Apartment - Ganze Wohnung (1)	€30,326	€125	64%	2	1.5	1	€26	❌	❌	❌	N / Y	⭐️ 4.5 (57)
Leipzig genießen zentral für Job & Kultur	€17,633	€54	86%	2	1.5	2	€46	❌	❌	✅	Y / N	⭐️ 5 (149)
Gründerzeitwohnung mit Charme	€28,637	€91	86%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (223)
König Albert Residenz nahe BMW, Porsche und Messe	€62,443	€256	64%	2	2.5	2	€156	❌	❌	✅	Y / Y	⭐️ 5 (15)
Dachgeschosswohnung Zentrum Nord mit Aufzug	€22,354	€100	60%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4 (3)
Erstklassige 3-Zimmer Wohnung	€59,051	€207	77%	2	1	1	€51	❌	❌	✅	Y / Y	⭐️ 5 (10)
Tolle FeWo für die ganze Familie	€28,712	€104	72%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (26)
Wohnung in Leipzig Möckern	€17,752	€122	34%	2	1	7	€82	❌	❌	❌	Y / Y	⭐️ 5 (4)
Welcome home apartment to feel good and relax	€14,825	€64	61%	2	1	2	€36	❌	❌	❌	N / Y	⭐️ 5 (137)
CASARiNA - Charmante Wohnung direkt am Zoo	€39,337	€142	74%	2	1.5	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (96)
L45 Premium Apartment "Royale" - up to 6 Pax	€28,286	€98	76%	2	1.5	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (44)
Appartement zwischen Messe und Innenstadt	€34,635	€113	84%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
De Luxe Leon Suite Apartment Zentrum &Zoo	€42,042	€244	47%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Cosy Smart & central on groundfloor with balcony	€24,232	€104	62%	2	1.5	1	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
geräumige 3 Raum Wohnung - nähe Auensee	€27,286	€82	86%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
Extravagantes Appartement für besondere Erlebnisse	€44,441	€214	54%	2	1	1	€51	❌	❌	❌	Y / Y	⭐️ 0 (1)
Big Rooftop Calming luxury with terrace, central	€36,776	€116	85%	2	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (99)
Grand Modern Extra space & light in the centre	€23,778	€91	70%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (80)
Grand Rooftop Great & luxury with roof terrace	€36,978	€126	79%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (80)
Schöne Wohnung in Bestlage inclusive Parkplatz	€42,469	€197	59%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Gemütliche Dachgeschosswohnung -Waldstraßenviertel	€17,945	€64	74%	2	1	1	€23	❌	❌	❌	Y / Y	⭐️ 4.5 (274)
Direkt in der City: Zwischen Stadion, Arena, Zoo	€27,946	€94	80%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (159)
*Stylische Wohnung direkt am Hauptbahnhof*	€41,342	€162	68%	2	1	2	€67	❌	❌	❌	Y / N	⭐️ 4.5 (115)
Charmante DG-Wohnung	€29,787	€88	92%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (229)
#attraktive zentrumnahe Wohnung am Hauptbahnhof	€38,322	€164	61%	2	1	2	€72	❌	❌	❌	Y / N	⭐️ 5 (16)
Gemütliche Wohnung neben der Arena Leipzig "Waldi"	€40,337	€123	87%	2	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (154)
Ruhige & charmante sanierte Altbauwohnung	€55,291	€176	86%	2	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
*stylische Wohnung direkt am Hauptbahnhof*	€43,675	€167	69%	2	1.5	2	€67	❌	❌	❌	Y / N	⭐️ 5 (81)
Modern Living - HBF-Nähe, kostenl. Parken, Balkon	€18,909	€117	41%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
105qm-3-Raum / Charme, Platz, Ruhe, zentral	€31,602	€120	70%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (25)
The city-apartment centro west	€30,227	€119	68%	2	1	2	€52	❌	❌	❌	N / Y	⭐️ 5 (28)
Design Apartment in Traumlage	€33,500	€109	83%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (49)
Whg in Leipziger Gründerzeitvilla	€15,656	€88	48%	2	1	2	€52	❌	❌	✅	Y / N	⭐️ 4.5 (147)
Industrie-Loft Leipzig	€24,280	€103	54%	2	1.5	3	€123	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Exklusiv Leon Suite Apartment Zentrum&Zoo und Hbf	€45,284	€206	60%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
KünstlerApt. am Zentrum und Zoo	€25,179	€140	47%	2	1	2	€31	❌	❌	❌	Y / N	⭐️ 5 (3)
Einzigartige ART DECO Unterkunft im Zentrum	€37,729	€137	74%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (187)

Return Metrics

541.76% 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)	€24,764	€49,528	€74,293	€99,057	€123,822	€247,644	€742,934
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	€24,764	€49,528	€74,293	€99,057	€123,822	€247,644	€742,934

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

541.76%

Payback Period Days

Return on Investment

541.76%

Cöthner Straße Leipzig, Sachsen, 04155

2 bed • 1 bath • 4 guests

Monthly Rent

€47,381

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €111/night at 64% occupancy.Projected nightly rate is €143/night at 65% occupancy.

Occupancy Rate

Top 26% 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.

€32,795

Avg annual revenue

65%

Avg occupancy rate

€144

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

€24,764

Profit

Revenue

€47,381

Operating Expenses

€14,217

Operating Income

€33,164

Net Effective Rent

€8,400

Profit (Cash Flow)

€24,764

€4,571

Cash Investment

Renos & Furnishing

€4,476

Setup Costs

€95

Total

€4,571

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

541.76%

Payback Period Days