BNBCalc Short Term Rental Rental Arbitrage Analysis Marktplatz, Ludwigsburg, Germany

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€46,047

Profit (Cash Flow)

€13,263

Cash on Cash Return

286.5%

Annual Revenue

€46,047

AirDNA projects €131/night at 68% occupancy ($32,656). Airbtics projects €121/night at 67% occupancy ($29,573). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, €158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,441	€28,242	€47,025	€60,770
Occupancy	53%	71%	80%	89%
Nightly Rate	€83	€106	€158	€183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LudwigsHome: Zentral \| 80qm \| Klima \| SmartTV	€45,705	€122	98%	2	1.5	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (41)
Living in the heart of Ludwigsburg	€25,056	€89	76%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (153)
Zentraler geht's kaum!	€19,328	€74	67%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (67)
Malachit - Downtown with free parking space	€20,788	€102	53%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
BackHome: Family&Business\|Kitchen\|SmartTV\|BESTLOC	€52,940	€157	89%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (20)
ALFA LB City 3 rooms 5 Beds Parking WIFI SmartTV	€41,771	€169	66%	2	1	5	€83	❌	❌	❌	Y / Y	⭐️ 5 (4)
Jugendstilwohnung in Schlossnähe	€32,874	€106	83%	2	1.5	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (115)
Ludwigsburg: zentrale Lage im Grünen, Schlossnähe	€18,039	€73	65%	2	1.5	2	€46	❌	❌	✅	N / Y	⭐️ 5 (133)
Nisay Home - 3 Room Apartment - Ludwigsburg - Nr1	€27,353	€201	35%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Ganze Unterkunft zentral in Ludwigsburg	€45,147	€165	73%	2	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (74)
Lieblingswohnung 2.0 mit Balkon, kleine Variante	€17,349	€84	54%	2	1	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (12)
Offene,helle Maisonette Wohnung mit Terrasse (10P)	€24,580	€94	69%	2	1.5	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (215)
Apart. mit Designerküche, Loggia LB nahe Stuttgart	€25,140	€86	79%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (102)
Nisay Home - 4 Room Apartment - Ludwigsburg - Nr2	€56,075	€225	67%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cosy and quiet apartment in Ludwigsburg	€23,994	€79	80%	2	1	1	€46	❌	❌	❌	N / Y	⭐️ 5 (179)
T&U Apartments	€52,219	€181	77%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (44)
Apartment 121	€40,980	€251	44%	2	1	1	€104	❌	❌	❌	Y / N	⭐️ 4 (5)
Ludwigsburg Innenstadt am Residenzschloss	€22,590	€81	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Willkommen im Herzen der Altstadt	€17,116	€71	66%	2	1	4	€31	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lieblingswohnung mit Dachterrasse - Altbau Charme	€15,231	€56	71%	2	1	2	€63	❌	❌	❌	N / Y	⭐️ 5 (151)
Timeless: Einfache 2 Zimmer Wohnung Ludwigsburg	€27,350	€158	45%	2	1	1	€104	❌	❌	❌	N / N	⭐️ 0 (2)
Be comfortable and make yourself at home	€26,527	€74	96%	2	1	4	€46	❌	❌	❌	Y / Y	⭐️ 5 (83)
Marmor-Haus Zelenika-Vermietung	€34,995	€111	86%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
AB Apartment Objekt 109 Ludwigsburg	€21,883	€172	34%	2	1	1	€52	❌	❌	❌	N / N	⭐️ 0 (0)
Modern renovierte 3Zi-Whg mit großem Bad auf 100qm	€25,195	€75	89%	2	1	5	€83	❌	❌	❌	Y / Y	⭐️ 5 (63)
Sport und Wellness Oase mit Solarium und Whirlpool	€23,610	€129	49%	2	1	1	€52	❌	✅	✅	Y / N	⭐️ 4.5 (55)
30er Charme mit Terrasse&Garten	€42,319	€134	85%	2	1.5	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ludwigsburg 5 Min. zum Bahnhof	€25,121	€93	71%	2	1	3	€26	❌	❌	❌	Y / N	⭐️ 3.9 (11)
Vor den Toren Stuttgarts	€17,982	€74	66%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
BackHome: Family&Business\|Kitchen\|SmartTV\|BESTLOC	€47,557	€162	80%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Wohnung mit Balkon (2-Zi./62m²)	€12,995	€104	34%	2	1	14	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
4-Zimmer Wohnung im Barockstil am Marktplatz	€38,444	€108	97%	2	1	4	€55	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
2-Zi. Apartment mit Balkon direkt am Schloss 62 m²	€26,428	€94	77%	2	1	5	€0	❌	❌	❌	Y / N	⭐️ 3 (1)
Kernsanierte Wohnung mit Klimanlage	€33,196	€154	59%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Schöne Wohnung in Ludwigsburg	€12,656	€47	73%	2	1	30	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Westside Flat - 5 min to Downtown	€44,231	€121	100%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
2-Zimmer Wohnung direkt am Schloss -72 m² - Neubau	€17,339	€95	50%	2	1	4	€0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Topapartment (www.topapartment.de)	€30,749	€106	79%	2	1	20	€0	❌	❌	❌	Y / N	⭐️ 5 (22)

Return Metrics

286.5% 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)	€13,262	€26,525	€39,787	€53,050	€66,312	€132,625	€397,877
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	€13,262	€26,525	€39,787	€53,050	€66,312	€132,625	€397,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

286.5%

Payback Period Days

127

Return on Investment

286.5%

Marktplatz Ludwigsburg, Baden-Württemberg, 71634

2 bed • 1 bath • 6 guests

Monthly Rent

€46,047

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €131/night at 68% occupancy.Projected nightly rate is €121/night at 67% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€29,285

Avg annual revenue

67%

Avg occupancy rate

€121

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

€25k

€40k

€55k

€13,263

Profit

Revenue

€46,047

Operating Expenses

€14,184

Operating Income

€31,863

Net Effective Rent

€18,600

Profit (Cash Flow)

€13,263

€4,629

Cash Investment

Renos & Furnishing

€4,532

Setup Costs

€97

Total

€4,629

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

286.5%

Payback Period Days

127