BNBCalc Short Term Rental Rental Arbitrage Analysis Hohensteiner Straße, Chemnitz, Reichenbrand, Germany

1 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€15,021

Profit (Cash Flow)

-€25,290

Cash on Cash Return

-792.5%

Annual Revenue

€15,021

AirDNA projects €106/night at 78% occupancy ($30,075). Airbtics projects €64/night at 64% occupancy ($15,021). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, €64 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,021	€15,872	€20,653	€32,264
Occupancy	53%	68%	77%	85%
Nightly Rate	€50	€61	€70	€98

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienwohnung Reichenbrand	€8,739	€66	34%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modernes Apartment Nähe Wasserschloss Wifi Netflix	€9,680	€39	61%	1	1	1	€32	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Modernes Apartment Nähe Chemnitz	€14,113	€52	69%	1	1	2	€25	❌	❌	❌	N / Y	⭐️ 4.5 (10)
Midcentury-Smart-Home am Kaßberg	€26,194	€99	70%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 5 (15)
Zeitreise ins Smart Living	€19,069	€65	76%	1	1	1	€30	❌	❌	❌	N / Y	⭐️ 4.5 (13)
Modernes Apartment in Chemnitz	€10,217	€50	54%	1	1	2	€25	❌	❌	❌	N / Y	⭐️ 5 (7)
☆Beautiful Apartment close to City NETFLIX / WIFI	€16,160	€50	85%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 5 (180)
• Pop Art Apartment • mit Balkon	€12,420	€43	73%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (70)
• Bauhaus Apartment • Netflix + Wifi	€17,739	€59	78%	1	1	1	€25	❌	❌	❌	N / Y	⭐️ 5 (57)
PremiumLoft im Szeneviertel, WLAN, SmartTV, Parkpl	€20,902	€61	79%	1	1.5	1	€89	❌	❌	✅	Y / Y	⭐️ 5 (29)
Moderne und gemütliche Wohnung nähe Sachsenring	€5,206	€39	34%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 5 (26)
Rooftop Art Apartment, E-Roller,Ausblick,WLAN,TV	€20,427	€64	78%	1	1	1	€99	❌	❌	✅	Y / Y	⭐️ 5 (13)
Hier fehlt nichts-super gemütliches Apartment#	€11,284	€48	62%	1	1	2	€64	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Wunderschön gepflegter Altbau mit Aufzug	€16,141	€55	73%	1	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Parkresidenz Chemnitz mit kostenlosem Parkplatz	€21,906	€150	40%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Stilvolles Apartment im Grünen	€15,679	€50	80%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Ferienwohnung mit großem Balkon - zentral & modern	€13,321	€57	62%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 5 (362)
NEW: Cozy Apartment in the heart of Chemnitz	€16,148	€70	60%	1	1	1	€28	❌	❌	✅	N / Y	⭐️ 4.5 (55)
NEW: Double-Apartment in Chemnitz (Very central)	€17,872	€102	46%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (36)
Bella • Ganze Wohnung im Zentrum, WiFi, Stellplatz	€11,690	€42	71%	1	1	2	€25	❌	❌	❌	N / N	⭐️ 5 (89)
Moderne 2 Raum Wohnung Uni Nähe FREE Netflix WIFI	€13,498	€64	53%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Toll gelegenes, komplett ausgestattetes 2- Raumapartment am schönen Schloßteich.	€13,711	€71	53%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (171)
Ferienwohnung zur Bäckerei	€9,624	€67	39%	1	1	3	€15	❌	❌	✅	Y / Y	⭐️ 5 (27)
Modernes Apartment mit Netflix direkt am Bahnhof	€9,355	€33	75%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (171)
Perle im Zentrum von Chemnitz	€18,751	€69	68%	1	1	1	€60	❌	❌	✅	Y / Y	⭐️ 5 (27)
Großzügige Wellness-FEWO mit Sauna, Garten, Grill	€11,246	€44	59%	1	1	1	€60	❌	❌	✅	Y / Y	⭐️ 5 (336)
Ferienwohnung Sonja, 4 Personen, Reichenhain	€7,305	€41	47%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (165)
Ferienwohnung Helbersdorf am Stadtpark	€26,888	€84	86%	1	1	5	€10	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stylisches Apartment mit Balkon / Netflix / WIFI	€13,779	€48	77%	1	1	3	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Chic und Charme	€15,614	€53	75%	1	1	2	€50	❌	❌	❌	N / Y	⭐️ 5 (8)
Central, quiet, 4Persons, balcony, washing machine	€16,848	€66	68%	1	1	1	€15	❌	❌	❌	Y / N	⭐️ 5 (25)
The Upholstery Deluxe Tinyhouse Kreativ Eco Chalet	€25,401	€83	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Edler Wohnraum: 1 BR Coffee Maker King Bed Parking	€34,473	€105	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Zentrum, ruhig, Wifi, Stellplatz	€19,353	€55	96%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (8)
Gemütliche neu renovierte 2-Zimmerwohnung	€17,518	€73	66%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (10)
Schöne Wohnug, Terrasse, Parkplatz, Waschmaschine	€19,492	€55	95%	1	1	1	€15	❌	❌	❌	Y / N	⭐️ 5 (3)
Standard Apartment	€16,207	€62	72%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (17)
Im HYGGE skandinavisch wohnen mitten in Chemnitz	€14,407	€66	55%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 5 (59)

Return Metrics

-792.54% 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)	-€25,289	-€50,579	-€75,869	-€101,158	-€126,448	-€252,897	-€758,692
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	-€25,289	-€50,579	-€75,869	-€101,158	-€126,448	-€252,897	-€758,692

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-792.54%

Payback Period Days

Return on Investment

-792.54%

Hohensteiner Straße Chemnitz, Sachsen, 09117

1 bed • 2 bath • 6 guests

Monthly Rent

€15,021

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €106/night at 78% occupancy.Projected nightly rate is €64/night at 64% occupancy.

Occupancy Rate

Top 61% 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.

€15,680

Avg annual revenue

64%

Avg occupancy rate

€64

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

€25k

€35k

-€25,290

Profit

Revenue

€15,021

Operating Expenses

€10,311

Operating Income

€4,710

Net Effective Rent

€30,000

Profit (Cash Flow)

-€25,290

€3,191

Cash Investment

Renos & Furnishing

€3,099

Setup Costs

€92

Total

€3,191

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-792.54%

Payback Period Days