BNBCalc Short Term Rental Rental Arbitrage Analysis Ravensburgstraße 3, Neubrandenburg, Germany

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€35,767

Profit (Cash Flow)

€13,675

Cash on Cash Return

428.4%

Annual Revenue

€35,767

AirDNA projects €102/night at 64% occupancy ($23,830). Airbtics projects €87/night at 59% occupancy ($18,830). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, €119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,326	€15,718	€26,703	€45,812
Occupancy	45%	54%	75%	92%
Nightly Rate	€67	€78	€95	€132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FeWo–City und Tollensesee vor der Haustür	€18,667	€74	67%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (55)
Ferienhaus für 4 Gäste mit 68m² in Wustrow (172132)	€36,067	€197	50%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Freundliche Wohnung mit Parkplatz und Terrasse	€36,620	€119	82%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (10)
Gemütliche 2-Raum-Wohnung im Vogelviertel	€5,928	€46	35%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Helle Wohnung in Neubrandenburg	€17,496	€90	52%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (8)
gemütliche Ferienwohnung "Hans im Glück"	€16,591	€51	86%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 4.9 (114)
Gemütliche Wohnung in Neubrandenburger Innenstadt	€21,530	€81	73%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Wohnen im Garten	€13,013	€65	54%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (162)
FEWO Broda-Wasser/Natur/Zentrum/Pkw-Ladestation	€21,956	€68	88%	1	1	4	€19	❌	❌	❌	Y / Y	⭐️ 5 (40)
Auszeit Tollensesee Cabin 2, private sauna no dogs	€47,361	€132	98%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (51)
MELLoWY: Blick in die Landschaft, Küche, Netflix	€26,492	€96	71%	1	1	1	€63	❌	❌	❌	N / Y	⭐️ 5 (7)
BlaukehlchenBleibe	€17,132	€62	73%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 0 (1)
Ferienwohnung Zippelow	€11,529	€53	56%	1	1	1	€42	❌	❌	❌	N / N	⭐️ 5 (152)
Kleines Haus im Grünen	€18,280	€53	92%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 5 (154)
"Alte Schule" Prillwitz, Ferienappartement 1	€8,873	€48	49%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.9 (114)
Pfarrhof in der mecklenburgischen Seenplatte	€28,029	€89	84%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (84)
Auszeit Cabin 1, private Sauna, dogs welcome	€44,425	€129	94%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Ferienwohnung "Tollense"	€19,727	€74	72%	1	1	5	€42	❌	❌	❌	N / N	⭐️ 5 (26)
Sweet Sleep Apartment „Hexe“	€12,544	€70	43%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (1)
Waldhaus Bornmühle / Mecklenburgische Seenplatte	€35,360	€94	98%	1	1	1	€63	❌	❌	✅	N / Y	⭐️ 5 (186)
Ferienhäuschen Seenrunde	€11,193	€95	31%	1	1	3	€73	❌	❌	❌	Y / N	⭐️ 5 (7)
Bahnhof mit Hygge- Charme FeWo Gordon	€14,196	€83	47%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (26)
"Alte Schule" Prillwitz, Ferienappartement 2	€12,878	€61	56%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.8 (57)
Charmante Ferienwohnung in einmalig ruhiger Lage	€14,048	€79	46%	1	1	3	€62	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Ostsee nah - Es gibt nichts zu tun -	€12,084	€105	31%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Wohnen am Hirschfeld direkt am Zierker See	€15,760	€72	58%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Ferienhaus für 4 Gäste mit 68m² in Penzlin, Wustrow (242471)	€52,535	€171	84%	1	2	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (2)
Idyllische Ferienwohnung im Gutshaus Groß Helle	€15,856	€78	54%	1	1	3	€106	❌	✅	❌	Y / Y	⭐️ 5 (4)
Auszeit Cabin 4, private Sauna, no dogs	€46,597	€137	93%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Haus am Eichenwall - Residenz + Ferienwohnung Nr.2	€13,174	€71	50%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Kleine FeWo in einzigartiger Anlage	€11,439	€84	37%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.8 (106)
Charmante FeWo in einzigartiger Anlage	€11,748	€84	38%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.8 (32)
Atelierhaus Alte Schule Liepen	€27,928	€142	51%	1	1	2	€83	❌	❌	✅	Y / Y	⭐️ 4.7 (53)
Ferienwohnung in ruhiger Idylle	€8,350	€59	33%	1	1	2	€42	❌	❌	✅	N / Y	⭐️ 4.8 (15)
Ferienwohnung erstklassig Altentreptow	€13,098	€68	50%	1	1	3	€99	❌	❌	✅	Y / N	⭐️ 4.8 (58)
Mecklenburger Kleinod in der Seenlandschaft	€21,874	€115	51%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (13)
Dahinten bei Kauz und Co.	€14,831	€60	66%	1	1	4	€26	❌	❌	✅	Y / Y	⭐️ 5 (43)
FeWo in besonderer Anlage	€10,795	€95	31%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.7 (14)

Return Metrics

428.36% 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)	€13,674	€27,349	€41,023	€54,698	€68,373	€136,746	€410,239
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	€13,674	€27,349	€41,023	€54,698	€68,373	€136,746	€410,239

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

428.36%

Payback Period Days

Return on Investment

428.36%

3 Ravensburgstraße Neubrandenburg, Mecklenburg-Vorpommern, 17034

1 bed • 1 bath • 2 guests

Monthly Rent

€35,767

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €102/night at 64% occupancy.Projected nightly rate is €87/night at 59% occupancy.

Occupancy Rate

Top 23% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

€19,979

Avg annual revenue

59%

Avg occupancy rate

€87

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

€55k

€13,675

Profit

Revenue

€35,767

Operating Expenses

€13,092

Operating Income

€22,675

Net Effective Rent

€9,000

Profit (Cash Flow)

€13,675

€3,192

Cash Investment

Renos & Furnishing

€3,095

Setup Costs

€97

Total

€3,192

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

428.36%

Payback Period Days