BNBCalc Short Term Rental Rental Arbitrage Analysis Stuttgarter Straße 75, Ludwigsburg, Germany

2 bed • 1 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€26,848

Profit (Cash Flow)

-€1,438

Cash on Cash Return

-33.2%

Annual Revenue

€26,848

AirDNA projects €96/night at 64% occupancy ($22,416). Airbtics projects €113/night at 65% occupancy ($26,847). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, €113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,499	€26,104	€42,722	€56,854
Occupancy	52%	70%	78%	92%
Nightly Rate	€80	€100	€147	€166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ganze Unterkunft zentral in Ludwigsburg	€36,563	€149	65%	2	1	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (74)
Malachit - Downtown with free parking space	€18,967	€91	54%	2	1	1	€49	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
LudwigsHome: Zentral \| 80qm \| Klima \| SmartTV	€41,393	€111	97%	2	1.5	1	€59	❌	❌	❌	Y / Y	⭐️ 5 (41)
Ludwigsburg: zentrale Lage im Grünen, Schlossnähe	€19,593	€80	65%	2	1.5	2	€43	❌	❌	✅	N / Y	⭐️ 5 (133)
Jugendstilwohnung in Schlossnähe	€27,486	€100	74%	2	1.5	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (115)
Living in the heart of Ludwigsburg	€24,934	€85	79%	2	1	3	€49	❌	❌	❌	Y / Y	⭐️ 5 (153)
Zentraler geht's kaum!	€19,872	€71	73%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 5 (67)
Nisay Home - 3 Room Apartment - Ludwigsburg - Nr1	€26,063	€187	36%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
BackHome: Family&Business\|Kitchen\|SmartTV\|BESTLOC	€44,822	€136	87%	2	1	1	€59	❌	❌	❌	Y / Y	⭐️ 5 (20)
ALFA LB City 3 rooms 5 Beds Parking WIFI SmartTV	€38,476	€157	65%	2	1	5	€78	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lieblingswohnung 2.0 mit Balkon, kleine Variante	€15,770	€80	51%	2	1	2	€68	❌	❌	❌	Y / Y	⭐️ 5 (12)
Offene,helle Maisonette Wohnung mit Terrasse (10P)	€24,260	€88	73%	2	1.5	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (215)
Apart. mit Designerküche, Loggia LB nahe Stuttgart	€22,949	€80	78%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (102)
Lieblingswohnung mit Dachterrasse - Altbau Charme	€16,365	€54	80%	2	1	2	€59	❌	❌	❌	N / Y	⭐️ 5 (151)
T&U Apartments	€43,047	€164	70%	2	1	1	€43	❌	❌	❌	Y / Y	⭐️ 5 (44)
Marmor-Haus Zelenika-Vermietung	€29,066	€103	77%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Nisay Home - 4 Room Apartment - Ludwigsburg - Nr2	€51,969	€212	66%	2	1	1	€43	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cosy and quiet apartment in Ludwigsburg	€22,190	€73	80%	2	1	1	€43	❌	❌	❌	N / Y	⭐️ 5 (179)
Apartment 121	€46,509	€238	53%	2	1	1	€98	❌	❌	❌	Y / N	⭐️ 4 (5)
Helle Wohnung im historischen Gebäude	€21,829	€80	72%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (121)
30er Charme mit Terrasse&Garten	€34,616	€121	77%	2	1.5	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (11)
Be comfortable and make yourself at home	€25,278	€70	98%	2	1	4	€43	❌	❌	❌	Y / Y	⭐️ 5 (83)
Vor den Toren Stuttgarts	€15,172	€71	58%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
AB Apartment Objekt 109 Ludwigsburg	€21,636	€161	36%	2	1	1	€49	❌	❌	❌	N / N	⭐️ 0 (0)
BackHome: Family&Business\|Kitchen\|SmartTV\|BESTLOC	€43,714	€146	82%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Timeless: Einfache 2 Zimmer Wohnung Ludwigsburg	€28,665	€150	50%	2	1	1	€98	❌	❌	❌	N / N	⭐️ 0 (2)
Modern renovierte 3Zi-Whg mit großem Bad auf 100qm	€24,472	€71	92%	2	1	5	€78	❌	❌	❌	Y / Y	⭐️ 5 (63)
Sport und Wellness Oase mit Solarium und Whirlpool	€13,805	€116	31%	2	1	1	€49	❌	✅	✅	Y / N	⭐️ 4.5 (55)
Ludwigsburg Innenstadt am Residenzschloss	€21,139	€76	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Ludwigsburg 5 Min. zum Bahnhof	€23,508	€87	71%	2	1	3	€24	❌	❌	❌	Y / N	⭐️ 3.9 (11)
Kernsanierte Wohnung mit Klimanlage	€28,741	€140	56%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Westside Flat - 5 min to Downtown	€34,182	€100	93%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Gemütliche 3 1/2 Zimmer Wohnung	€28,585	€81	97%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
2-Zi. Apartment mit Balkon direkt am Schloss 62 m²	€24,731	€88	77%	2	1	5	€0	❌	❌	❌	Y / N	⭐️ 3 (1)
Malu Rooms - Stadtnah und ruhig	€21,010	€128	45%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Schöne Wohnung in Ludwigsburg	€11,197	€44	69%	2	1	30	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
AB Apartment Objekt 103	€23,524	€201	32%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 0 (0)
Traumwohnung am Südhang	€14,966	€102	40%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (6)

Return Metrics

-33.2% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€1,438	-€2,876	-€4,315	-€5,753	-€7,192	-€14,384	-€43,153
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	-€1,438	-€2,876	-€4,315	-€5,753	-€7,192	-€14,384	-€43,153

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.2%

Payback Period Days

Return on Investment

-33.2%

75 Stuttgarter Str. Ludwigsburg, Baden-Württemberg, 71638

2 bed • 1 bath • 5 guests

Monthly Rent

€26,848

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €96/night at 64% occupancy.Projected nightly rate is €113/night at 65% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€26,411

Avg annual revenue

65%

Avg occupancy rate

€113

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

€25k

€35k

€55k

-€1,438

Profit

Revenue

€26,848

Operating Expenses

€11,486

Operating Income

€15,362

Net Effective Rent

€16,800

Profit (Cash Flow)

-€1,438

€4,332

Cash Investment

Renos & Furnishing

€4,241

Setup Costs

€90

Total

€4,332

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.2%

Payback Period Days