BNBCalc Short Term Rental Rental Arbitrage Analysis Westliche Karl-Friedrich-Straße, Pforzheim, Germany

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€24,516

Profit (Cash Flow)

€6,841

Cash on Cash Return

218.6%

Annual Revenue

€24,516

AirDNA projects €73/night at 60% occupancy ($16,060). Airbtics projects €69/night at 71% occupancy ($18,018). Airbtics predicts this property will perform in the 45% revenue percentile

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

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

Percentiles	25%	50%	75%	90%
Revenue	€12,866	€19,362	€25,534	€30,759
Occupancy	64%	73%	82%	85%
Nightly Rate	€53	€70	€82	€94

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Innenstadt Studio	€25,615	€94	70%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (30)
Zentrales & stilvolles Apartment (Nähe H.Bahnhof)	€11,662	€71	43%	1	1	1	€12	❌	❌	❌	Y / Y	⭐️ 5 (162)
City Flat Pforzheim Center	€26,193	€98	73%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Gemütliche Wohnung in Pforzheim	€13,701	€54	69%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (15)
Schönes 2 Zimmer Apartment zentral gelegen	€22,971	€76	81%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (134)
Sonniges Apartment in ruhiger und zentraler Lage	€18,925	€86	57%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (53)
Privat Zimmer mit freistehender Badewanne	€7,640	€41	47%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 4.5 (292)
Wunderschönes 2 Zimmer Apartment Zentrum Goldstadt	€22,016	€75	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Wunderschönes Appartament in Goldstadt Pforzheim	€23,709	€79	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Studio-Apartment nahe Zentrum	€13,865	€75	47%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (11)
Design \| Hochschule \| Wildpark \| Zentral \| Netflix	€28,666	€101	73%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (8)
Kingsize Bett, Terrasse, Netflix, zwei Zimmer	€23,441	€85	70%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Ferienwohnung Pforzheim	€16,428	€67	63%	1	1	1	€75	❌	❌	✅	N / N	⭐️ 4 (3)
Nahe an der City	€18,208	€82	59%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (4)
Direct connection to Pforzheim train station +WIFI	€13,573	€53	67%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (141)
Sonnenhof Garten & Grill	€13,509	€45	80%	1	2	1	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (117)
Feel@Home Apartment, Blackforest, calm&cosy, 80sqm	€22,948	€82	76%	1	1	3	€41	❌	❌	✅	Y / Y	⭐️ 5 (11)
Ferienwohnung an der Nagold (Liebeneckstraße)	€19,084	€63	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
COSY-Apartment. Quiet & Cozy. Free Parking. 80m²	€31,994	€107	82%	1	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Ferienwohnung Brötzingen, 75m2	€19,838	€64	85%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
ruhige 50qm Wohnung, Wifi, Parkplatz, max. 4P	€17,994	€55	88%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (94)
Caleva’s BnB	€13,997	€47	82%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4 (6)
L8 Street-Gneisenaustraße 9	€17,077	€52	81%	1	1	6	€109	❌	❌	❌	Y / N	⭐️ 0 (2)
Wunderschönes Apartament am Schlössle Parkplatz PF	€21,707	€64	93%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ferienwohnung am Wildpark	€25,813	€90	78%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (78)
Wunderschönes 1 Zimmer Apartment Zentrum Goldstadt	€20,605	€62	91%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
New furniture: Flat-pedestrian Area in Pforzheim	€16,094	€53	79%	1	1	5	€30	❌	❌	❌	Y / Y	⭐️ 5 (49)
Wohnung zu mieten	€6,961	€35	54%	1	1	4	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Modern studio apartment \| parking \| terrace	€30,756	€94	85%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (10)
Apartament am Schlössle Zentrum Goldstadt	€20,734	€61	93%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pforzheim Wohnen im Ökohaus	€12,640	€46	73%	1	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (45)
Wunderschöne Suite Schlössle PF	€16,282	€78	57%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Schöne neu ausgestattete Wohnung	€14,168	€47	83%	1	1	6	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
City Apartment mit TG Stellplatz (Duplex oben)	€23,766	€92	67%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (6)
Nähe Hauptbahnhof, für zwei, Kingsize Bett, Ntflix	€19,164	€74	66%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 5 (15)
Ferienwohnung zum Wohlfühlen	€11,942	€49	63%	1	1	3	€51	❌	❌	✅	N / Y	⭐️ 5 (60)
Ferienwohnung Ch. Münch	€7,480	€57	35%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (221)
Hübsches Apartment mit Balkon für 1-2 Personen	€26,493	€111	65%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charmant im Herzen der Stadt	€17,271	€70	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Modern, Zentral, Homeoffice, Netflix	€18,533	€72	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

218.6% 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)	€6,841	€13,682	€20,524	€27,365	€34,207	€68,414	€205,243
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	€6,841	€13,682	€20,524	€27,365	€34,207	€68,414	€205,243

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

218.6%

Payback Period Days

167

Return on Investment

218.6%

Westliche Karl-Friedrich-Straße Pforzheim, Baden-Württemberg

1 bed • 1 bath • 4 guests

Monthly Rent

€24,516

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €73/night at 60% occupancy.Projected nightly rate is €69/night at 71% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€18,836

Avg annual revenue

71%

Avg occupancy rate

€70

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

€15k

€25k

€35k

€6,841

Profit

Revenue

€24,516

Operating Expenses

€11,674

Operating Income

€12,841

Net Effective Rent

€6,000

Profit (Cash Flow)

€6,841

€3,130

Cash Investment

Renos & Furnishing

€3,034

Setup Costs

€95

Total

€3,130

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

218.6%

Payback Period Days

167