BNBCalc Short Term Rental Rental Arbitrage Analysis Heinrich-Fulda-Weg, Darmstadt, HE, 64289

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€22,061

Profit (Cash Flow)

-€1,016

Cash on Cash Return

-33.7%

Annual Revenue

€22,061

AirDNA projects €46/night at 80% occupancy ($13,398). Airbtics projects €82/night at 74% occupancy ($22,060). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, €82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,659	€22,106	€33,696	€38,801
Occupancy	66%	76%	86%	97%
Nightly Rate	€60	€77	€105	€106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DA01 Cosy 1 room flat with balcony	€20,465	€74	72%	1	1	5	€93	❌	❌	❌	Y / N	⭐️ 3.2 (4)
Rona 2xZimmerwohnung	€20,462	€85	63%	1	1	2	€30	❌	❌	❌	Y / N	⭐️ 3 (4)
Apartment 1 OG Nr 1	€31,403	€105	80%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Neu renoviertes Apartment EG 02 in zentraler Lage	€30,112	€106	75%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (38)
Apartment in Innenstadtnähe 2. OG Nr. 1	€29,590	€101	78%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Apartment in Innenstadtnähe EG 03	€25,618	€91	74%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Apartment in Innenstadtnähe EG 07	€22,365	€105	57%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (39)
Apartment EG 05	€24,540	€101	64%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (24)
Apartment EG 09	€27,228	€105	69%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Darmstadt Loft	€42,414	€143	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Ismail Wohnung 2 Zi. Kranichstei	€26,252	€91	79%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 3.2 (5)
Dachgeschosswohnung in Innenstadtnähe	€34,061	€132	68%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Apartment EG 01	€34,077	€105	86%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Helle Souterrain Wohnung	€16,313	€50	90%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 4.5 (80)
Apartment M	€21,388	€162	36%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Schönes Apartement im Martinsviertel EG 06	€28,350	€105	72%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (13)
Schöne, helle, Wohnung, zentral gelegen	€18,385	€62	72%	1	1	4	€84	❌	❌	❌	Y / Y	⭐️ 5 (10)
Appartment mit Küche und Toilette ohne Dusche!	€10,095	€39	68%	1	1	1	€25	❌	❌	✅	N / Y	⭐️ 4.5 (52)
Ruhig im Komponistenviertel	€16,147	€90	45%	1	1	1	€50	❌	❌	❌	N / Y	⭐️ 5 (10)
Ferienapartment EG 08	€32,116	€105	81%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (30)
Schöne kleine Wohnung im Martinsviertel!	€14,007	€38	99%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 5 (208)
3 Zimmer Wohnung, Küche und Bad im Johannesviertel	€25,524	€81	86%	1	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (65)
Bessunger Idyll	€14,106	€55	69%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (30)
Helle freundliche Zwei Zimmer Wohnung	€27,524	€75	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (146)
Barrow, besser geht nicht .	€18,474	€72	67%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 5 (82)
Schöne 2 Zimmer Wohnung in Darmstadt-Bessungen	€21,326	€58	100%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (141)
Darmstadt Skyline Suite	€15,065	€62	66%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Zentrales, helles Künstler Appartement	€22,465	€70	87%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (144)
Moderne 2-Zimmerwohng Darmstadt, nahe Frankfurt	€14,183	€58	65%	1	1	4	€60	❌	❌	✅	Y / Y	⭐️ 5 (42)
Welterbe Mathildenhöhe Apartment mit Carport	€26,645	€90	81%	1	1	7	€0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Ruhig, zentral und in Top-Lage	€16,613	€47	96%	1	1	2	€25	❌	❌	✅	N / N	⭐️ 5 (240)
Apartment Darmstadt Mitte	€7,596	€67	31%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Luxus Suit Darmstadt Mitte	€37,044	€114	89%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (2)
Liebevoll gemütliches Chaos	€21,489	€61	97%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
1 Zimmer Wohnung voll möbliert	€13,093	€43	83%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 3.5 (14)
Zentraler Wohntraum in Darmstadt	€25,814	€72	97%	1	1	5	€20	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy studio with balcony in the center	€15,284	€49	84%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Bezauberndes Apartment in Darmstadt	€9,774	€51	52%	1	1	4	€0	❌	❌	❌	N / Y	⭐️ 4.5 (2)
RO01 Schickes 1-Zimmer Apartment	€23,945	€80	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-33.69% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€1,015	-€2,031	-€3,047	-€4,063	-€5,079	-€10,159	-€30,478
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	-€1,015	-€2,031	-€3,047	-€4,063	-€5,079	-€10,159	-€30,478

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.69%

Payback Period Days

Return on Investment

-33.69%

Heinrich-Fulda-Weg Darmstadt, Hessen, 64289

1 bed • 1 bath • 4 guests

Monthly Rent

€22,061

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €46/night at 80% occupancy ($13,398.61). Airbtics projects €82/night at 74% occupancy ($22,060).

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.

€22,174

Avg annual revenue

74%

Avg occupancy rate

€81

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

€5k

€15k

€30k

€45k

-€1,016

Profit

Revenue

€22,061

Operating Expenses

€11,077

Operating Income

€10,984

Net Effective Rent

€12,000

Profit (Cash Flow)

-€1,016

€3,015

Cash Investment

Renos & Furnishing

€2,924

Setup Costs

€92

Total

€3,015

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.69%

Payback Period Days