BNBCalc Short Term Rental Rental Arbitrage Analysis Lavesstraße 76, Hanover, Germany

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€30,698

Profit (Cash Flow)

€7,936

Cash on Cash Return

265.2%

Annual Revenue

€30,698

AirDNA projects €98/night at 98% occupancy ($35,185). Airbtics projects €122/night at 61% occupancy ($27,174). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,293	€25,105	€47,596	€69,223
Occupancy	44%	66%	83%	88%
Nightly Rate	€75	€102	€153	€210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
High Loft I zentral und modern	€30,477	€164	49%	1	1	1	€55	❌	❌	❌	Y / Y	⭐️ 5 (14)
⚡Unique Penthouse⚡ Central \| Big Balcony \| NFLX	€51,319	€219	62%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 5 (60)
Downtown Place \| 52m² \| 2 Betten \| Küche	€39,708	€115	91%	1	1	1	€54	❌	❌	❌	N / Y	⭐️ 5 (68)
Super-central luxury flat, music uni, trade fair	€26,545	€86	83%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (91)
Wohnung in Hannover	€22,206	€65	92%	1	0	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (73)
Stadtwohnung mit Wintergarten	€15,378	€65	61%	1	1	1	€39	❌	❌	❌	N / Y	⭐️ 5 (43)
3 min City \| Aufzug \| Netflix	€34,079	€175	51%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Gemütliches 1-Zimmer City Appartment	€13,329	€59	61%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Designwohnung Schaufenster sehr zentral gelegen	€28,414	€90	83%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (78)
Apartment Hannover Top Citylage (53QM)	€31,484	€90	94%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (203)
Inside the ♡ of Hanover \| Family friendly \| 80m²	€51,363	€192	71%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 5 (74)
Central city-apartment in hannovers top location	€22,188	€74	81%	1	1	3	€18	❌	❌	✅	Y / Y	⭐️ 5 (151)
Wohnung mit Balkon in Südstadt	€23,833	€133	49%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (23)
City Center\|Balcony \|Hauptbahnhof \|Shopping Center	€18,525	€61	83%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (122)
Designerwohnung Afrika sehr zentral gelegen	€22,994	€76	79%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (137)
Hannover Altstadt….direkt im Herzen der Stadt	€18,907	€100	48%	1	1	4	€54	❌	❌	❌	N / Y	⭐️ 5 (15)
54m² \| 2 Betten \| Küche \| 55" TV Netflix \| Zentrum	€38,061	€117	86%	1	1	1	€55	❌	❌	❌	Y / Y	⭐️ 5 (73)
Zentrale Wohnung in direkter Nähe zur Messe-Bahn	€25,635	€156	45%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Wunderschönes Apartment im ZENTRUM	€19,106	€75	69%	1	1	3	€39	❌	❌	❌	N / Y	⭐️ 5 (130)
Zentral gelegen mit Wintergarten	€23,622	€71	89%	1	1	3	€30	❌	❌	❌	N / Y	⭐️ 5 (46)
Fully renovated app. for up to 4 people!	€33,389	€120	75%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (73)
Wohnung für 4 in der Oststadt	€22,936	€75	83%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 5 (64)
Design-Wohnung Hagen11 mit Balkon	€29,548	€89	87%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (135)
Cozy Apartment in Hannover Central	€28,436	€88	88%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Hübsches, zentral gelegenes 1 Zi -App in Hannover	€20,718	€71	79%	1	1	3	€10	❌	❌	❌	Y / Y	⭐️ 5 (52)
City Apartment COCO	€21,252	€71	81%	1	1	2	€13	❌	❌	❌	Y / Y	⭐️ 5 (126)
Charmantes Apartment im ZENTRUM	€18,937	€73	70%	1	1	3	€39	❌	❌	❌	N / Y	⭐️ 5 (218)
Appartment in Hannovers Altstadt	€24,439	€89	74%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
+Modern apartment Hannover Centrum City Flat 2OG	€28,767	€120	63%	1	1	3	€35	❌	❌	❌	Y / Y	⭐️ 5 (60)
Apartment in Historic City Centre right at Ballhof	€17,133	€111	37%	1	1	3	€49	❌	❌	❌	N / Y	⭐️ 4.5 (19)
Prima schlafen mitten in Hannover	€17,042	€104	44%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (32)
Kleiner Traum in Top Lage	€19,471	€96	54%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (58)
Suite Appartement Friesenhof List	€35,387	€248	39%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (34)
Wohnung im Zentrum	€16,710	€120	38%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
2 Zimmer im Herzen der Altstadt	€19,588	€153	35%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (3)

Return Metrics

265.18% 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)	€7,936	€15,872	€23,808	€31,744	€39,680	€79,361	€238,085
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	€7,936	€15,872	€23,808	€31,744	€39,680	€79,361	€238,085

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

265.18%

Payback Period Days

137

Return on Investment

265.18%

76 Lavesstraße Hannover, Niedersachsen, 30159

1 bed • 1 bath • 2 guests

Monthly Rent

€30,698

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €98/night at 98% occupancy.Projected nightly rate is €122/night at 61% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€24,834

Avg annual revenue

61%

Avg occupancy rate

€122

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

€20k

€35k

€50k

€7,936

Profit

Revenue

€30,698

Operating Expenses

€11,962

Operating Income

€18,736

Net Effective Rent

€10,800

Profit (Cash Flow)

€7,936

€2,993

Cash Investment

Renos & Furnishing

€2,902

Setup Costs

€91

Total

€2,993

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

265.18%

Payback Period Days

137