BNBCalc Short Term Rental Rental Arbitrage Analysis Partenkirchner Str., Mittenwald, BY, 82481

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€34,740

Profit (Cash Flow)

€9,005

Cash on Cash Return

195.9%

Annual Revenue

€34,740

AirDNA projects €105/night at 60% occupancy ($23,079). Airbtics projects €144/night at 66% occupancy ($34,739). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, €144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,349	€29,344	€48,757	€95,216
Occupancy	59%	67%	79%	86%
Nightly Rate	€93	€118	€165	€297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienhaus in Mittenwald	€28,067	€107	66%	2	1.5	4	€79	❌	❌	❌	Y / Y	⭐️ 5 (75)
Apartment Launspach	€21,514	€85	69%	2	1	3	€50	❌	❌	✅	N / Y	⭐️ 5 (36)
Ferienwohnung 2 in Mittenwald	€16,405	€68	65%	2	1	7	€30	❌	❌	❌	N / Y	⭐️ 5 (108)
Maisonette-Wohnung im Landhausstil	€38,437	€107	98%	2	2	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Apartment Leutasch Enzian OG./2 Schlafzimmer !	€35,055	€145	65%	2	1	3	€50	✅	❌	❌	Y / Y	⭐️ 5 (39)
Ferienwohnung Baier (Wohnung 1)	€11,637	€43	70%	2	1	7	€68	❌	❌	❌	N / Y	⭐️ 5 (64)
Wohnung Schneewittchen - Urlaub wie im Märchen	€29,017	€97	81%	2	2	3	€65	❌	❌	❌	Y / Y	⭐️ 5 (13)
Ferienwohnung Josefa	€25,910	€73	97%	2	1	5	€0	❌	❌	❌	N / N	⭐️ 5 (16)
vacation apartment Alpine Glow with stunning views	€36,876	€108	92%	2	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (15)
Loft21 AuraKarwendel \| Apartment with fireplace	€39,852	€306	34%	2	2	1	€150	❌	✅	✅	Y / Y	⭐️ 5 (27)
CASARiNA - Alpenblick am Barmsee / FeWo Katharina	€32,343	€120	70%	2	1	3	€49	❌	❌	❌	N / Y	⭐️ 5 (46)
Gemütliche Karwendel Log-Cabin	€45,018	€145	83%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (179)
Gemütliche FeWo knapp 40m2 - tolle Aussicht	€18,980	€60	86%	2	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (104)
2 Zimmer FeWo (60m2) mit Karwendelblick in Krün	€17,849	€59	81%	2	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (178)
Parterrewohnung mit großen Garten und Grill.	€29,381	€126	63%	2	1.5	7	€39	❌	✅	✅	Y / Y	⭐️ 4.5 (14)
Alpenländische Wohnung mit 2 Schlafzimmer & Sauna	€25,747	€109	64%	2	1.5	7	€39	❌	✅	✅	Y / Y	⭐️ 4.5 (11)
Barrierefreie Wohnung mit Kamin	€21,813	€107	55%	2	2	21	€39	❌	❌	❌	Y / Y	⭐️ 5 (6)
Gemütliche Ferienwohnung an Isar und Karwendel.	€28,593	€98	79%	2	2	5	€30	❌	❌	❌	N / Y	⭐️ 5 (71)
Apartment Leutasch Edelweiss - Erdgeschoß	€63,335	€206	84%	2	1.5	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (71)
Apartment Leutasch - Alpenrose - Erdgeschoß	€45,723	€164	76%	2	1	3	€50	✅	❌	❌	Y / Y	⭐️ 4.5 (65)
Suite Isar	€62,077	€333	51%	2	2	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (1)
CASARiNA - Alpenblick am Barmsee/FeWo Viola	€27,970	€116	63%	2	1	3	€49	❌	❌	❌	Y / Y	⭐️ 5 (29)
Nr 2	€12,124	€73	44%	2	1	1	€44	❌	❌	❌	N / N	⭐️ 4 (11)
Well-equipped family flat with mountain view	€32,064	€147	58%	2	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (108)
Dependance 2	€24,846	€90	75%	2	1	5	€55	❌	❌	✅	Y / Y	⭐️ 5 (12)
Alpe Chalets Suite Tirol	€56,634	€309	50%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Ferienwohnung Alpenklang	€20,895	€95	60%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Weidach Bergblick	€21,543	€91	62%	2	1	2	€77	❌	❌	✅	Y / Y	⭐️ 5 (30)
Ostbacher Stern Wohnung Typ D	€32,634	€135	64%	2	1	1	€119	❌	❌	✅	N / Y	⭐️ 0 (2)
Die Karwendelsuite - 5*FeWo mit bestem Bergblick	€63,075	€189	91%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Alpe Chalets Suite Scharnitz	€100,967	€349	79%	2	2	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (8)
Ferienwohnung Zugspitz 2 Schlafzimmern,2 Bäder	€41,059	€182	61%	2	2	3	€69	❌	❌	✅	Y / Y	⭐️ 5 (56)
mi casa tu casa	€29,704	€101	79%	2	1	6	€50	❌	❌	❌	Y / Y	⭐️ 5 (32)
CASARiNA - Alpentraum am Barmsee mit Garten	€38,388	€143	69%	2	1	2	€66	❌	❌	❌	Y / N	⭐️ 5 (20)
1a Alpen Panorama Hütte	€22,707	€135	46%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apartment in hillside location with mountain view	€42,602	€166	70%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
"Brigitte" 2 SZ Traumblick Südbalkon	€20,738	€75	74%	2	1.5	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (45)

Return Metrics

195.9% 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)	€9,005	€18,010	€27,015	€36,021	€45,026	€90,053	€270,159
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	€9,005	€18,010	€27,015	€36,021	€45,026	€90,053	€270,159

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

195.9%

Payback Period Days

186

Return on Investment

195.9%

Partenkirchner Str. Mittenwald, Bayern, 82481

2 bed • 2 bath • 4 guests

Monthly Rent

€34,740

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €105/night at 60% occupancy.Projected nightly rate is €144/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€33,385

Avg annual revenue

66%

Avg occupancy rate

€144

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

€9,005

Profit

Revenue

€34,740

Operating Expenses

€12,535

Operating Income

€22,205

Net Effective Rent

€13,200

Profit (Cash Flow)

€9,005

€4,597

Cash Investment

Renos & Furnishing

€4,504

Setup Costs

€92

Total

€4,597

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

195.9%

Payback Period Days

186