BNBCalc Short Term Rental Rental Arbitrage Analysis Motzstraße 6, Kassel, Germany

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€27,268

Profit (Cash Flow)

€7,349

Cash on Cash Return

231.2%

Annual Revenue

€27,268

AirDNA projects €93/night at 62% occupancy ($21,017). Airbtics projects €90/night at 62% occupancy ($20,360). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,080	€18,290	€28,006	€55,273
Occupancy	50%	63%	78%	88%
Nightly Rate	€59	€77	€96	€168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Privatwohnung für nette Gäste	€8,749	€44	50%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (165)
Very central flat, scandinavian nature!	€11,394	€44	70%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (132)
Sweet-Wohnung zentral Balkon Hbf	€23,503	€78	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (118)
Sophienstraße Apartment \| central + cozy	€26,082	€88	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Zentral gelegene Wohnung	€15,918	€57	74%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (101)
Spacious city apartment on the promenade	€13,636	€46	76%	1	1	4	€37	❌	❌	✅	Y / Y	⭐️ 5 (168)
Nice-Wohnung zentral ruhig Hbf	€18,683	€77	66%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (55)
🌿Klein aber fein Apartment im Zentrum	€8,998	€80	30%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (72)
City Apartment im Grünen - Mittendrin und ruhig	€19,731	€77	68%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (183)
CASsEL LOFTs • Cosy flat in central location	€37,111	€96	98%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (44)
Zentral gelegenes Studio in Kassel	€15,745	€74	56%	1	1	2	€23	❌	❌	❌	N / Y	⭐️ 5 (85)
WELL Pretty Places Apartment 001	€36,730	€167	60%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (6)
Schönes Apartment in der Südstadt.	€15,289	€53	74%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 5 (123)
Neue Ferienwohnung in großem Garten	€18,239	€66	75%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (249)
Kleines Apartment mit Parkplatz im Hof	€12,295	€41	80%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (63)
Magnolia Apartment Kassel	€20,998	€63	90%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (119)
Schickes Apartment in Kassels schönstem Stadtteil	€24,931	€96	69%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (97)
Großes, zentrales Apartment Himmelsstürmer Family	€17,594	€109	44%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (44)
Goldkinders home	€10,905	€60	48%	1	1.5	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (76)
WELL Pretty Places Apartment 005	€44,935	€241	51%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartment Suite Himmelsstürmer by stay awesome	€19,639	€107	50%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (47)
WELL Pretty Places Apartment 004	€35,398	€236	41%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (5)
WELL Pretty Places Apartment 003	€46,559	€249	51%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 0 (1)
WELL Pretty Places Apartment 002	€29,618	€180	45%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (7)
Wohlfühlloft im Herzen Kassels	€36,588	€106	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Living at Weinberg\|Mario Kart\|Central\|Smart TV	€20,814	€85	61%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Attraktive Wohnung mit Parkplatz im Hof	€10,276	€45	61%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Schöne Wohnung mit Parkplatz im Hof	€11,395	€46	66%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Beautiful apartment with balcony in great location	€26,205	€91	78%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 5 (275)
Lovely Apartement in central location	€10,472	€49	57%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (64)
Im Herzen von Kassel - Schöne Wohnung	€9,342	€64	38%	1	1.5	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
'The art room' - Zimmer mit Charme und Balkon	€24,289	€75	88%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (168)
Gemütliche Wohnung ruhig und zentral	€13,566	€60	59%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (76)
Modernes Loft-Apartment im ❤️ von Kassel + Netflix	€26,779	€92	78%	1	1	1	€23	❌	❌	✅	N / Y	⭐️ 5 (94)
Souterrain Zimmer in Villa im Herzen von Kassel	€15,060	€73	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (120)
Apartment Stop53	€27,675	€76	99%	1	1	4	€42	❌	❌	❌	Y / Y	⭐️ 5 (80)
Kleine Apartmentwohnung mit Parkplatz im Hof	€12,858	€43	79%	1	1	2	€23	❌	❌	❌	Y / Y	⭐️ 5 (25)

Return Metrics

231.19% 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)	€7,349	€14,698	€22,048	€29,397	€36,747	€73,494	€220,483
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	€7,349	€14,698	€22,048	€29,397	€36,747	€73,494	€220,483

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

231.19%

Payback Period Days

157

Return on Investment

231.19%

6 Motzstraße 1 Kassel, Hessen, 34117

1 bed • 1 bath • 4 guests

Monthly Rent

€27,268

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 62% occupancy.Projected nightly rate is €90/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€20,152

Avg annual revenue

62%

Avg occupancy rate

€90

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

€20k

€35k

€50k

€7,349

Profit

Revenue

€27,268

Operating Expenses

€12,118

Operating Income

€15,149

Net Effective Rent

€7,800

Profit (Cash Flow)

€7,349

€3,179

Cash Investment

Renos & Furnishing

€3,082

Setup Costs

€97

Total

€3,179

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

231.19%

Payback Period Days

157