BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis In den Kirschen, Munich-Moosach, Germany

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$31,477

Profit (Cash Flow)

$4,182

Cash on Cash Return

127.2%

Annual Revenue

$31,477

AirDNA projects $93/night at 63% occupancy ($21,399). Airbtics projects $161/night at 62% occupancy ($36,458). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $139 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,528$33,683$55,037$105,439
Occupancy45%63%80%93%
Nightly Rate$99$144$185$305

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Boutique Wohnung

No image available

$39,907
$172
62%
113$38❌❌✅Y / Y⭐️ 5 (6)
Wunderschöne Galeriewohnung!

No image available

$29,657
$106
75%
111$16❌❌❌Y / Y⭐️ 5 (7)
The Cheapest in Munich! Comfort flat 13 minuets>CS

No image available

$15,986
$101
43%
111$5❌❌❌Y / N⭐️ 4.5 (35)
Wohnen im Schloss

No image available

$33,841
$156
56%
115$54❌❌❌Y / Y⭐️ 4.5 (3)
München Einliegerwohnung

No image available

$19,176
$48
97%
113$70❌❌❌Y / Y⭐️ 4.5 (37)
Absolute Bestlage in München Nymphenburg

No image available

$99,659
$322
84%
112$42❌❌✅N / Y⭐️ 4.5 (152)
Stilvolle gemütliche Erdgeschosswohnung mit Garten

No image available

$34,359
$142
63%
111$53❌❌✅Y / Y⭐️ 4.9 (13)
Zwei Zimmerwohnung 10 Minuten von der Innenstadt

No image available

$33,670
$135
67%
112$43❌❌❌N / Y⭐️ 4.6 (78)
Moderne, cosy flat in the heart of Nymphenburgs

No image available

$46,699
$140
91%
114$32❌❌❌Y / Y⭐️ 5 (87)
Best Cost Value Ratio in Munich

No image available

$14,395
$85
46%
111$5❌❌❌Y / N⭐️ 4.3 (10)
gemütliches Einliegerappartment mit Dachterrasse

No image available

$17,733
$85
57%
112$0❌❌❌N / Y⭐️ 5 (34)
Modern private apartment in Munich-West (Pasing)

No image available

$26,715
$78
93%
112$16❌✅❌Y / Y⭐️ 5 (30)
Numa | XL Studio, Kitchen, Separate Living Area

No image available

$37,113
$156
65%
111$0❌❌❌Y / Y⭐️ 4.5 (22)
harry's home | Apartment

No image available

$22,899
$149
39%
111$76❌❌✅Y / Y⭐️ 0 (0)
Central and green

No image available

$41,577
$142
80%
113$0❌❌❌N / Y⭐️ 5 (60)
Lovely 1-Room apartment in the heart of Munich

No image available

$56,624
$153
99%
113$43❌❌❌Y / Y⭐️ 5 (13)
Süßes Apartment Nähe Donnersbergerbrücke

No image available

$55,149
$190
79%
112$32❌❌❌N / N⭐️ 5 (63)
Privatzimmer in München

No image available

$30,568
$87
96%
111$0❌❌✅Y / Y⭐️ 5 (53)
Cozy and Quiet

No image available

$27,835
$195
39%
111$0❌❌❌Y / Y⭐️ 4.8 (14)
Helle Wohnung. Botanischen G

No image available

$29,192
$83
93%
117$32❌❌❌N / N⭐️ 0 (0)
Charming 2 room flat

No image available

$36,545
$152
64%
112$43❌❌❌Y / Y⭐️ 5 (4)
Exklusive Wohnung mit Bergblick

No image available

$73,956
$338
59%
112$65❌❌✅Y / Y⭐️ 5 (14)
Wohnung im Zentrum Münchens

No image available

$31,242
$96
87%
111$43❌❌❌Y / Y⭐️ 4.5 (77)
Gemütliches Holzwohnfass im Grünen - München West

No image available

$25,842
$88
80%
112$11❌❌❌N / Y⭐️ 5 (29)
Cozy 2-Room Apartment (50qm)

No image available

$49,652
$323
42%
112$0✅❌✅Y / Y⭐️ 5 (16)
Cozy quiet guest suite, studio apartment

No image available

$26,834
$109
64%
112$54❌❌❌N / Y⭐️ 5 (21)
Wohnung in Nymphenburg

No image available

$49,512
$152
89%
111$0❌❌✅Y / Y⭐️ 5 (27)
Budgetappartement ideal für Alleinreisende

No image available

$12,490
$51
65%
118$75❌❌❌Y / Y⭐️ 5 (13)
Charming 3 room Apt. in Neuhausen

No image available

$54,168
$241
61%
118$65❌❌❌Y / Y⭐️ 5 (52)
Zentrum nahe Wohnung im Grünen

No image available

$18,352
$87
56%
115$65❌❌❌Y / N⭐️ 4.5 (9)
Ruhiges, helles Loft - auch langfristig zu mieten

No image available

$40,889
$147
76%
112$0❌❌✅Y / N⭐️ 4.5 (41)
Zauberhafte Souterrainwohnung

No image available

$20,035
$119
46%
112$0❌❌❌Y / Y⭐️ 5 (6)
Moderne Wohnung mit Balkon in München

No image available

$22,584
$190
32%
122$17❌❌✅Y / Y⭐️ 4.9 (12)
Gemütliche Wohnung in München, Nähe Oktoberfest

No image available

$34,976
$304
31%
113$54❌❌❌Y / Y⭐️ 4.9 (30)
Stylisch, modernes und voll möbliertes Apartment.

No image available

$32,572
$123
71%
111$20❌❌❌Y / Y⭐️ 5 (42)
Stilvolle Wohnung mit Balkon

No image available

$76,378
$444
47%
112$0❌❌❌Y / N⭐️ 3 (3)

Return Metrics

127.19% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,182$8,364$12,546$16,729$20,911$41,822$125,468
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$4,182$8,364$12,546$16,729$20,911$41,822$125,468

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

127.19%

Payback Period Days

287

Return on Investment

127.19%

property-location

In den Kirschen München, Bayern, 80992

1 bed • 1 bath • 2 guests

$31,477

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $93/night at 63% occupancy.Projected nightly rate is $161/night at 62% occupancy.

Top 53% of comparables

Top 58% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$34,861

Avg annual revenue

62%

Avg occupancy rate

$161

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

$40k

$70k

$100k

Sign up to see the data on 40 all comparables

$4,182

Profit

Revenue

$31,477

Operating Expenses

$12,894

Operating Income

$18,582

Net Effective Rent

$14,400

Profit (Cash Flow)

$4,182

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

127.19%

Payback Period Days

287