BNBCalc Short Term Rental Rental Arbitrage Analysis Schwesterstraße, Memmingen, Germany

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€40,393

Profit (Cash Flow)

€11,635

Cash on Cash Return

200.3%

Annual Revenue

€40,393

AirDNA projects €141/night at 69% occupancy ($35,624). Airbtics projects €158/night at 70% occupancy ($40,392). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, €158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,213	€39,108	€57,917	€79,882
Occupancy	56%	76%	84%	90%
Nightly Rate	€112	€139	€185	€231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienhaus in der Altstadt Memmingen im Allgäu	€43,268	€152	76%	3	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (72)
Cozy/spacious 3bedroom apartment in the citycenter	€17,463	€65	71%	3	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (38)
Familien Ferienhaus in Memmingen	€72,899	€222	85%	3	2	1	€140	❌	❌	✅	Y / Y	⭐️ 5 (32)
modern house with pool - 3 bedrooms 2 Bathrooms	€64,200	€157	100%	3	2	1	€140	✅	❌	✅	Y / Y	⭐️ 5 (24)
Apart Nordgrat - Buxacher Straße 23 + bikerental	€31,641	€113	75%	3	1	2	€69	❌	❌	✅	Y / Y	⭐️ 4.3 (43)
FeWoPlaner: Altstadtwohnung m. Terrasse& Parkplatz	€38,704	€179	59%	3	1.5	1	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Superschöne Ferienwohnung!	€41,470	€135	84%	3	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (8)
Apartment AusZeit - Natur Pur - mitten im Grünen	€27,695	€128	57%	3	1.5	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (50)
Ferienwohnung Allgäu 2	€33,342	€107	85%	3	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Elmira	€38,156	€115	91%	3	2	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (6)
Allgäulodge - 80m2 Ferienwohnung in Memmingen	€68,235	€435	42%	3	1	4	€60	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Ferienwohnung für 6 Personen OG	€49,667	€283	48%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
HoLiDay HouSE Allgäu	€63,301	€192	90%	3	3.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
22 Gemütliches ruhiges Refugium	€24,363	€121	55%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (31)
The Sunset Club \| LOFT \| 155 m2 \| Zentral	€76,119	€304	66%	3	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Ferienwohnung Andrea	€20,323	€75	73%	3	1	3	€55	❌	❌	❌	Y / Y	⭐️ 5 (24)
SiOUX: stilvoll eingerichtetes „BOHO“ Apartment	€53,995	€183	79%	3	1.5	1	€65	❌	❌	❌	Y / Y	⭐️ 5 (42)
Chalet Melanie	€30,058	€81	100%	3	2	2	€60	❌	✅	❌	Y / Y	⭐️ 5 (79)
TreeTop - 2-story apartment with living network	€44,086	€153	78%	3	1.5	2	€60	✅	❌	❌	Y / Y	⭐️ 5 (47)
Idyllische Bauernhaus-Hälfte am Rande des Allgäus	€26,040	€122	50%	3	1	3	€100	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern apartment with own sauna and garden Allgäu	€37,142	€132	76%	3	1.5	6	€65	❌	❌	❌	Y / Y	⭐️ 5 (84)
Richie's Landhaus im Allgäu	€62,963	€226	76%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modernes Haus am See mit Whirlpool und Sauna	€69,841	€200	95%	3	1.5	2	€50	❌	✅	❌	Y / Y	⭐️ 5 (87)
Ferienwohnung Allgäu 3	€34,194	€118	79%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (4)
Ferienhaus in Leutkirch im Allgäu	€27,391	€111	66%	3	1	4	€79	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ferienhaus an der Iller	€46,626	€216	58%	3	2.5	4	€69	❌	❌	❌	Y / Y	⭐️ 5 (9)
Haus Allgaeublick	€34,925	€179	53%	3	1.5	2	€104	❌	❌	✅	Y / Y	⭐️ 5 (16)
"Haus in der Einöde", Allgäu, Oberschwaben	€26,637	€83	87%	3	1.5	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (103)
Ferienhaus im Allgäu mit Terrasse und Garten	€25,710	€86	81%	3	2.5	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (161)
Apart Nordgrat Buxacher Str. 23 + bikerental	€52,263	€170	84%	3	1	2	€0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Ferienwohnung Landhaus Krumm	€26,838	€80	90%	3	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (89)
Idyllisches Apartment im Allgäu	€38,292	€138	76%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (32)
Große Ferienwohnung mit Balkon und perfekter Lage	€33,627	€117	77%	3	1.5	5	€65	❌	❌	❌	Y / Y	⭐️ 5 (16)
Idyllisches Holzblockhaus	€41,019	€224	50%	3	2	4	€69	✅	❌	❌	Y / Y	⭐️ 5 (108)
better I modern apartment I table football	€46,444	€152	74%	3	1	1	€174	❌	❌	❌	Y / Y	⭐️ 5 (19)
Ferienhaus Spazzacamino -zum Träumen und Genießen	€30,403	€91	89%	3	1	3	€50	❌	❌	✅	Y / Y	⭐️ 0 (2)
better I boho apartment I climbing wall	€31,153	€140	55%	3	1	1	€174	❌	❌	❌	Y / Y	⭐️ 5 (28)
TOP Ferienhaus in Trunkelsberg	€12,001	€84	39%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

200.27% 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)	€11,635	€23,270	€34,905	€46,540	€58,176	€116,352	€349,056
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	€11,635	€23,270	€34,905	€46,540	€58,176	€116,352	€349,056

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

200.27%

Payback Period Days

182

Return on Investment

200.27%

Schwesterstraße Memmingen, Bayern, 87700

3 bed • 1 bath • 6 guests

Monthly Rent

€40,393

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €141/night at 69% occupancy.Projected nightly rate is €158/night at 70% occupancy.

Occupancy Rate

Top 61% 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.

€39,433

Avg annual revenue

70%

Avg occupancy rate

€158

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

€30k

€55k

€75k

€11,635

Profit

Revenue

€40,393

Operating Expenses

€13,157

Operating Income

€27,235

Net Effective Rent

€15,600

Profit (Cash Flow)

€11,635

€5,809

Cash Investment

Renos & Furnishing

€5,717

Setup Costs

€92

Total

€5,809

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

200.27%

Payback Period Days

182