BNBCalc Short Term Rental Rental Arbitrage Analysis Rheinstraße, Koblenz, RP, 56068

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€27,393

Profit (Cash Flow)

€4,493

Cash on Cash Return

44.5%

Annual Revenue

€27,393

AirDNA projects €104/night at 57% occupancy ($21,661). Airbtics projects €92/night at 73% occupancy ($24,659). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, €100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,838	€24,284	€32,918	€40,599
Occupancy	63%	73%	85%	90%
Nightly Rate	€71	€89	€103	€119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Einzigartige Altbauwohnung im Herzen der Altstadt	€23,843	€102	63%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (42)
Koblenzer Altstadt Apartment	€18,469	€88	56%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (197)
Altstadt Liebe - zentral & schön	€23,082	€83	74%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (53)
Dt.-Eck/down town luxury apartment with rhine view	€44,824	€190	63%	1	1	2	€89	❌	❌	✅	Y / Y	⭐️ 5 (48)
Schöne Penthouse Wohnung direkt am Deutschen Eck	€36,565	€118	85%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
21 London	€33,656	€111	83%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (7)
41 Kopenhagen	€30,804	€100	84%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.7 (46)
Klassen Stay: Exklusive Flat \| Central \|Near Rhine	€33,519	€100	88%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (42)
Schängel Chic Koblenz	€23,919	€111	58%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (18)
WagnerStays Urban retreat Loft im Zentrum	€37,047	€113	84%	1	1	2	€104	❌	❌	❌	Y / Y	⭐️ 5 (73)
Apartment in the City ! 5 Min. Deutsches Eck/HBF	€13,922	€39	93%	1	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.5 (171)
Panoramablick auf das Zentrum von Koblenz	€30,631	€87	96%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (325)
RheinMosel Glück 7	€19,898	€72	73%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (24)
RheinMosel Glück 5	€16,788	€70	63%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (40)
City Schloss – dem Zentrum ganz nah	€42,333	€177	64%	1	1	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (54)
I Cosy studio apartment with private bathroom I	€16,098	€73	58%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 5 (274)
design apartment \| Terrace \| 2 Bedrooms	€16,319	€79	52%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
2-Room Apartment: Old City Special	€11,364	€51	59%	1	1	1	€13	❌	❌	❌	N / Y	⭐️ 4.5 (496)
Klassen Stay: Exklusive\| Near Rhine &Deutsches Eck	€33,246	€98	90%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
A Hidden Gem in the Heart of Koblenz	€24,775	€89	74%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (66)
JAWO: Apartment Koblenz modern&zentral	€19,382	€98	52%	1	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.6 (30)
City Apartment 》 5 Min. HBF / Deutsches Eck	€14,174	€39	95%	1	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.5 (109)
JAWO: Apartment modern & zentral	€19,063	€98	51%	1	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.9 (45)
schickes Apartment im Herzen von Koblenz	€19,710	€63	86%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (71)
RheinMosel Glück 9	€20,622	€71	77%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (8)
RheinMosel Glück 8	€18,594	€70	71%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (9)
RheinMosel Glück 3	€20,628	€70	78%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Attraktives Apartment, 10 min Fußweg zur Altstadt!	€19,224	€65	80%	1	1	1	€15	❌	❌	❌	Y / N	⭐️ 5 (302)
LLR Design Apartment am Bahnhof	€37,122	€112	89%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (46)
Klassen Stay: Exklusive Flat\|Main Station\|Kingsize	€28,774	€89	85%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (17)
Einliegerwohnung Stadtmitte von Koblenz im EG	€14,520	€56	71%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (197)
LLR Design Apartment am Bahnhof	€36,168	€139	69%	1	1	1	€51	❌	❌	❌	N / Y	⭐️ 5 (16)
Wohnen Koblenz Altstadt	€31,623	€92	94%	1	1	100	€26	❌	❌	❌	Y / Y	⭐️ 5 (41)
design apartment panoramic view	€25,793	€97	70%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (24)
RheinMosel Glück Wellness	€39,394	€148	68%	1	1	1	€41	❌	✅	❌	Y / Y	⭐️ 4.5 (83)
Apartment mit Stadtblick	€21,819	€88	68%	1	0	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (154)
Arbio I Single Apart Koblenz Stadtmitte	€33,071	€109	83%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Stilvolles Appartment mitten in der Altstadt	€30,662	€92	90%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 5 (86)
Schickes Appartement im Herzen der Altstadt	€21,960	€89	67%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (32)
City Residences Koblenz 2 (43 qm Ferienpartments)	€18,070	€83	47%	1	1	3	€124	❌	❌	✅	Y / Y	⭐️ 3.5 (4)

Return Metrics

44.5% 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)	€4,493	€8,986	€13,479	€17,972	€22,466	€44,932	€134,797
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	€4,493	€8,986	€13,479	€17,972	€22,466	€44,932	€134,797

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.5%

Payback Period Days

820

Return on Investment

44.5%

Rheinstraße Koblenz, Rheinland-Pfalz, 56068

1 bed • 1 bath • 2 guests

Monthly Rent

€27,393

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €104/night at 57% occupancy.Projected nightly rate is €92/night at 73% occupancy.

Occupancy Rate

Top 48% 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.

€25,536

Avg annual revenue

73%

Avg occupancy rate

€92

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

€45k

€4,493

Profit

Revenue

€27,393

Operating Expenses

€12,100

Operating Income

€15,293

Net Effective Rent

€10,800

Profit (Cash Flow)

€4,493

€10,096

Cash Investment

Renos & Furnishing

€10,000

Setup Costs

€96

Total

€10,096

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

44.5%

Payback Period Days

820