BNBCalc Short Term Rental Rental Arbitrage Analysis Färbergasse, Bad Hindelang, Germany

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€45,652

Profit (Cash Flow)

€15,789

Cash on Cash Return

271.8%

Annual Revenue

€45,652

AirDNA projects €257/night at 46% occupancy ($43,148). Airbtics projects €227/night at 55% occupancy ($45,651). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, €227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,519	€43,853	€75,452	€102,868
Occupancy	44%	57%	67%	81%
Nightly Rate	€162	€205	€297	€335

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienwohnung bergverliebt mit Bad Hindelang Plus	€67,155	€221	78%	3	1.5	3	€150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Wohlfühlort! Ferienwohnung im Oberallgäu	€25,301	€82	79%	3	1.5	3	€69	❌	❌	❌	Y / Y	⭐️ 5 (92)
Nachhaltiges Ferienhaus in toller Alleinlage	€60,233	€240	68%	3	2.5	5	€206	❌	❌	❌	Y / Y	⭐️ 5 (57)
Nachhaltiges Ferienhaus / Allgäu	€57,160	€241	64%	3	2.5	5	€207	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ferienwohnung Alpensymphonie mit sonnigem Balkon	€20,743	€124	44%	3	2.5	1	€90	❌	❌	❌	Y / Y	⭐️ 5 (59)
Ferienwohnung Almenrausch mit sonniger Terrasse	€20,824	€121	46%	3	1	1	€90	❌	❌	❌	Y / Y	⭐️ 5 (52)
Fewo mit Badewanne • WiFi • SmartTV • Balkon	€30,546	€98	81%	3	1	2	€94	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
Felder´s - Boutique House	€69,984	€393	48%	3	2.5	2	€250	❌	❌	✅	Y / Y	⭐️ 5 (11)
Bergler II • Balkon + Bergblick • WiFi • Badewanne	€26,171	€102	67%	3	1.5	2	€94	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Ferienwohnung Alpenraum	€45,993	€206	61%	3	1.5	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Zum Hüttenklaus - Schöne FeWo für bis zu 10 Pers.	€43,455	€330	36%	3	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Kategorie Chalet Bergnest	€48,354	€299	44%	3	1	1	€139	❌	❌	❌	Y / Y	⭐️ 4 (4)
Modernes Landhaus mit großem Garten im Oberallgäu	€51,099	€276	50%	3	2.5	7	€249	❌	❌	✅	Y / Y	⭐️ 5 (62)
Familienfreundliche, geräumige Ferienwohnung	€39,742	€151	67%	3	1.5	4	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Landhaus am Schneewittchenberg	€48,570	€204	65%	3	2	6	€119	❌	❌	❌	Y / Y	⭐️ 5 (6)
Time-Out in a mountain-view paradise I Netflix	€49,951	€165	81%	3	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Ferienwohnung Caprano	€64,093	€305	51%	3	1	1	€187	❌	❌	❌	Y / Y	⭐️ 0 (1)
Chalet Flora - Sommerbergbahnen inklusive	€32,121	€176	50%	3	2.5	3	€160	❌	❌	❌	Y / Y	⭐️ 5 (4)
Chalet Fauna - Sommerbergbahnen inklusive	€44,304	€174	65%	3	2.5	3	€160	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ferienwohnung Rotspitzblick	€32,756	€125	64%	3	1.5	3	€129	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ferienhaus Bergzauber im Oberallgäu	€54,032	€253	57%	3	2	2	€150	❌	❌	✅	Y / Y	⭐️ 5 (22)
Perfekter Rückzugsort für Familien – Kamin, Garten	€71,478	€328	57%	3	1.5	5	€179	❌	✅	✅	Y / Y	⭐️ 5 (39)
Vacation residence "Alpin Chic"	€103,748	€488	56%	3	2	1	€151	❌	❌	✅	Y / Y	⭐️ 5 (11)
Haus Nelly	€37,591	€302	34%	3	2	3	€0	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Ferienhaus mit Gartensauna	€64,420	€202	87%	3	2	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Großzügiges Haus in wunderschöner Naturlage	€66,002	€259	64%	3	2.5	5	€209	❌	❌	❌	Y / Y	⭐️ 5 (18)
Ferienwohnung Sonnenbichel	€20,179	€120	45%	3	1	7	€50	❌	❌	❌	Y / Y	⭐️ 5 (14)
Landhaus THE VIEW - Nebelhorn	€54,534	€198	75%	3	2.5	7	€100	❌	❌	❌	Y / Y	⭐️ 5 (5)
Ferienwohnung Gäms 98qm²	€63,907	€192	90%	3	1	1	€90	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartment mit 3 Schlafzimmern	€50,540	€187	74%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ferienwohnung Louis der Fux	€35,056	€266	36%	3	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Das Goldene Haus	€27,252	€143	52%	3	2	4	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
Felder‘s - Forest Loft	€50,208	€305	45%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Exklusives Angebot! Fewo mit Terrasse & Kamin	€54,224	€183	81%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Ferienhaus Schöwitz (Fischen im Allgäu)	€28,756	€125	63%	3	1	7	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)

Return Metrics

271.8% 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)	€15,788	€31,577	€47,366	€63,155	€78,944	€157,889	€473,667
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	€15,788	€31,577	€47,366	€63,155	€78,944	€157,889	€473,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

271.8%

Payback Period Days

134

Return on Investment

271.8%

Färbergasse Bad Hindelang, Bayern, 87541

3 bed • 1 bath • 6 guests

Monthly Rent

€45,652

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €257/night at 46% occupancy.Projected nightly rate is €227/night at 55% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€43,753

Avg annual revenue

55%

Avg occupancy rate

€227

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

€15k

€45k

€75k

€105k

€15,789

Profit

Revenue

€45,652

Operating Expenses

€13,735

Operating Income

€31,917

Net Effective Rent

€16,128

Profit (Cash Flow)

€15,789

€5,809

Cash Investment

Renos & Furnishing

€5,716

Setup Costs

€92

Total

€5,809

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

271.8%

Payback Period Days

134