BNBCalc Short Term Rental Rental Arbitrage Analysis Maximilianstraße, Augsburg, Germany

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€32,125

Profit (Cash Flow)

€4,277

Cash on Cash Return

96.7%

Annual Revenue

€32,125

AirDNA projects €159/night at 66% occupancy ($38,307). Airbtics projects €126/night at 70% occupancy ($32,125). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 70% occupancy rate, €126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,104	€31,422	€40,003	€47,135
Occupancy	61%	71%	79%	86%
Nightly Rate	€97	€118	€135	€144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ღWohnen im Denkmal Augsburgs I Liboria	€52,536	€182	77%	2	1	2	€65	❌	❌	✅	Y / Y	⭐️ 4 (5)
Lexapartments Altstadtflair am Rathaus 3 Zi 65qm	€22,548	€103	58%	2	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
*Primero City-Loftdomizil City-Center 84sm Netflix	€48,856	€136	94%	2	1.5	1	€85	❌	❌	❌	Y / Y	⭐️ 5 (56)
Holiday Appartement Zirbelnuss	€24,230	€97	66%	2	1	3	€79	❌	❌	✅	Y / Y	⭐️ 5 (177)
Zentrum, 3 Zi, Tiefgarage, WLAN, Netflix, Küche	€59,508	€188	83%	2	2	2	€70	❌	❌	❌	Y / Y	⭐️ 5 (21)
Innenstadt- Parken- Nähe Rathaus	€61,105	€214	77%	2	1.5	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (31)
charmant Leben im Textilviertel_zentral&ruhig 76m²	€36,551	€110	89%	2	1	2	€75	❌	❌	❌	Y / Y	⭐️ 5 (88)
Wohnung beim Mozart Haus Augsburg Zentrum	€24,093	€88	75%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (170)
Apartment-Innenstadt-Messe	€22,835	€96	62%	2	1	2	€49	❌	❌	✅	N / Y	⭐️ 4.5 (42)
☆ Top Roof Garden, Cool Lodge in City	€20,268	€80	65%	2	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
NEW LUXUS Suite \| TWO Kingbeds \| Center \| Netflix	€34,915	€135	65%	2	2	1	€70	❌	❌	❌	N / Y	⭐️ 5 (29)
Charmante Sadtwohnung im Textilviertel	€31,278	€98	86%	2	1	2	€75	❌	❌	❌	Y / Y	⭐️ 5 (24)
NEW LUXUS Suite \| TWO Kingbeds \| Netflix \| Center	€34,637	€136	66%	2	2	1	€70	❌	❌	❌	N / Y	⭐️ 4.5 (34)
Wohnung mit Balkon im Herzen Augsburgs. 110qm	€36,180	€121	78%	2	1	2	€50	✅	❌	❌	Y / Y	⭐️ 5 (63)
CASARiNA Penthouse I Dachterrasse I Whirlpoolwanne	€35,335	€137	68%	2	1	2	€49	❌	✅	❌	Y / Y	⭐️ 5 (29)
6 Pers \| 4 Rooms \| 5 min to HBF \| Terrace \| 160sqm	€39,502	€137	77%	2	1.5	1	€60	❌	❌	✅	Y / Y	⭐️ 5 (26)
★up to 3 rooms★representative★center★park	€28,387	€96	79%	2	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (93)
Apartment UNESCO-Weltkulturerbe/Stadtmitte/Park	€31,214	€97	86%	2	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (17)
Schöne Altstadtwohnung in Top Lage	€11,434	€55	56%	2	1	7	€140	❌	❌	✅	Y / N	⭐️ 4 (12)
Schöne große zentrale Wohnung	€33,259	€118	75%	2	2	3	€50	❌	❌	❌	Y / Y	⭐️ 0 (1)
Charmante Altbauwohnung	€23,541	€109	59%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Historische 2 Zimmer Wohnung top zentral und ruhig	€14,729	€55	71%	2	1	7	€140	❌	❌	✅	Y / N	⭐️ 4.4 (8)
Luxus Apartment Zentral Garten	€30,734	€138	61%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Ferienwohnung Augsburg 1 (Zentrum)	€36,185	€118	82%	2	1	3	€64	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Balcony \| Apt. for 3 \| City center \| Parking place	€33,745	€119	74%	2	1	2	€66	❌	❌	✅	Y / Y	⭐️ 5 (16)
Fantastic roof terrace for 4 to 6 \| parking space	€21,799	€120	46%	2	1	1	€103	❌	❌	✅	Y / Y	⭐️ 5 (15)
Augsburg City-Perle: 3 Min zum Dom, ideal gelegen	€38,989	€125	83%	2	1	2	€49	❌	❌	✅	Y / Y	⭐️ 4 (5)
Augsburg Pilgerhausstr \| Two-Bedroom Suite	€87,823	€558	43%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (73)
Helle 2 ZKB 3.OG im Zentrum, zw. Rathaus & Dom	€36,064	€125	79%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Super cosy 2½ room apartment in the city center	€17,015	€70	66%	2	1	5	€30	❌	❌	❌	Y / Y	⭐️ 5 (44)
App. for 4 \| parking \| city center \| balcony	€28,336	€119	61%	2	1	2	€79	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Wohnung in Augsburg \| Bestlage	€16,088	€101	43%	2	1	2	€15	❌	❌	✅	Y / N	⭐️ 5 (2)
Gemütliche Oase im Zentrum	€17,753	€54	89%	2	1	5	€25	❌	❌	❌	Y / Y	⭐️ 5 (16)
SMS - Homes I Time out on the Klinkerberg	€30,732	€118	71%	2	1.5	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
urban apartment\|city center - private parking 2-4P	€33,964	€115	81%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Cityperle - im Herzen Augsburgs	€27,898	€115	66%	2	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (8)
Auszeit am Klinkerberg	€31,951	€101	84%	2	2	1	€58	❌	❌	❌	N / Y	⭐️ 5 (5)
Wohnung in Augsburg Zentrum	€24,454	€104	64%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Parking lot \| City center \| FeWo for 4 \| Balcony	€26,242	€119	58%	2	1	2	€79	❌	❌	✅	Y / Y	⭐️ 5 (8)
Luxuriöse Wohnung im Domviertel	€24,157	€140	47%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

96.68% 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)	€4,277	€8,554	€12,831	€17,108	€21,385	€42,771	€128,314
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	€4,277	€8,554	€12,831	€17,108	€21,385	€42,771	€128,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.68%

Payback Period Days

377

Return on Investment

96.68%

Maximilianstraße Augsburg, Bayern, 86150

2 bed • 1 bath • 4 guests

Monthly Rent

€32,125

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects €159/night at 66% occupancy ($38,307.2). Airbtics projects €135/night at 70% occupancy ($32,125).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€32,271

Avg annual revenue

70%

Avg occupancy rate

€126

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

€35k

€60k

€90k

€4,277

Profit

Revenue

€32,125

Operating Expenses

€12,248

Operating Income

€19,877

Net Effective Rent

€15,600

Profit (Cash Flow)

€4,277

€4,424

Cash Investment

Renos & Furnishing

€4,331

Setup Costs

€92

Total

€4,424

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

96.68%

Payback Period Days

377