BNBCalc Short Term Rental Investment Analysis 1 Rue du Cygne, Mulhouse, Grand Est, 68100

2 bed • 1 bath • 4 guests • €100,000

BNB

Calc

Annual Revenue

€17,216

Profit (Cash Flow)

-€4,182

Cap Rate

2.6%

Annual Revenue

€17,216

AirDNA projects €89/night at 53% occupancy ($17,215). Airbtics projects €68/night at 60% occupancy ($14,915). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 53% occupancy rate, €89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,743	€14,916	€21,353	€25,867
Occupancy	53%	62%	69%	73%
Nightly Rate	€58	€63	€81	€92

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
* 👍 Appart Sion City+ balcon +garage+ centre ville	€15,756	€85	46%	2	2	1	€58	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Superbe appartement 6 personnes - app1	€19,418	€93	54%	2	1	2	€59	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Mulhouse,proche centre,accès bus,grand appart 78m2	€19,939	€79	69%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Grand appart, plan d'eau, proche centre, pkg, wifi	€19,862	€118	46%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
App 2 Mulhouse centre , 6 personnes	€11,967	€92	33%	2	1	2	€59	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
Esprit PALMA	€14,054	€59	62%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
"Les Alliés"	€27,950	€92	82%	2	1	1	€12	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
T3,refait à neuf,lumineux ,place Franklin	€20,488	€82	66%	2	2	3	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
* Le 3 * Joli Appartement T3 centre-ville	€16,378	€62	69%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cozy 3 pièces Mulhouse centre meublé touristique	€14,824	€48	72%	2	1	1	€29	❌	✅	✅	Y / N	⭐️ 4.4 (492)
* les loges de la friche DMC *	€14,740	€63	56%	2	1	1	€64	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
Charmant appartement en centre-ville avec roof top	€12,533	€74	45%	2	1	2	€15	❌	❌	✅	Y / Y	⭐️ 5 (141)
* Le 2 * Très Beau T3 tout confort, centre-ville	€19,713	€61	83%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
L'Etoile - Musée Auto - RBNB	€10,323	€67	42%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 3 (4)
Mulhouse, Moselle 1, Place de la Réunion	€16,833	€64	70%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (117)
Mulhouse centre : Porte Jeune, très bien situer	€15,646	€78	52%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Cozy Appartement centre 2 chambres	€30,784	€90	92%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (39)
♠ LE DUPLEX - PARKING GRATUIT+ WIFI + NETFLIX ♠	€16,644	€62	70%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Ebony- Elegant/Prox. highway/Free parking	€15,070	€58	66%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
🌿 JungleClassic en plein cœur de Mulhouse 🌿	€22,848	€81	73%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Saint Ulrich 4 pers Mulhouse Centre	€14,540	€64	58%	2	1	1	€151	❌	❌	❌	Y / Y	⭐️ 0 (0)
•Chez Julie• calme,cosy et parking gratuit	€13,263	€59	57%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
La Plage - Centre - Wifi - RBNB	€9,876	€64	39%	2	1	1	€44	❌	❌	❌	N / Y	⭐️ 4.6 (31)
Bel appartement à 8 min à pied de la gare de train	€12,542	€61	55%	2	1	6	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
La Traversée - Centre - Wifi - RBNB	€9,296	€61	39%	2	1	1	€44	❌	❌	❌	N / Y	⭐️ 4.5 (11)
* Le 4 * Super T3 lumineux au centre ville	€15,968	€62	67%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Maison Alfred Werner	€20,489	€93	55%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 4.7 (158)
Le Bleuet/Near center/Christmas market/Cozy	€13,895	€55	65%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Tango 3pièces de charme calme 75m2	€11,456	€58	50%	2	2	2	€44	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
RC•3G - Appartement F3 à Mulhouse pour 1-4 pers.	€10,596	€48	56%	2	2	2	€39	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
Mulhouse: F3 au calme et tout confort. RDC	€11,532	€51	62%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.3 (80)
Le Vintage, Mulhouse ville	€12,562	€54	61%	2	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.2 (35)
Appartement F3 Tout Confort à Mulhouse. 1e étage	€9,197	€35	71%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.3 (59)
Appartement cosy de 80 m2	€17,815	€48	95%	2	1	2	€39	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Superbe Duplex Mulhouse Centre 5 personnes	€16,386	€72	60%	2	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (7)
Magnifique logement familial et central 75m2	€24,261	€89	73%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
TOUR de l'Europe, Grand appart panoramique parking	€20,294	€85	65%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.3 (16)
* Le 1 * Beau T3 tout équipé centre ville, RDC	€14,699	€59	64%	2	1	3	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Appartement cosy	€16,624	€70	65%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (35)

Return Metrics

-14.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€4,182	-€8,364	-€12,547	-€16,729	-€20,911	-€41,823	-€125,471
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€98,817	€97,725	€96,725	€95,821	€95,015	€92,567	€117,254

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.58%

Cap Rate

2.56%

Return on Investment

-0.69%

1 Rue du Cygne Mulhouse, Grand Est, 68100

2 bed • 1 bath • 4 guests

Purchase Price

€17,216

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €89/night at 53% occupancy.Projected nightly rate is €68/night at 60% occupancy.

Occupancy Rate

Top 76% 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.

€15,902

Avg annual revenue

60%

Avg occupancy rate

€68

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

€20k

€30k

-€4,182

Profit

Revenue

€17,216

Operating Expenses

€14,653

Operating Income

€2,563

Mortgage & Taxes

€6,746

Profit (Cash Flow)

-€4,182

€28,672

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€5,672

Closing Costs

€3,000

Total

€28,672

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.58%

Cap Rate

2.56%

Return on Investment

-0.69%