BNBCalc Short Term Rental Investment Analysis 13a Rte d'Altenheim, Strasbourg, Grand Est, 67100

3 bed • 1 bath • 4 guests • €265,000

BNB

Calc

Annual Revenue

€78,149

Profit (Cash Flow)

€45,254

Cap Rate

22.4%

Annual Revenue

€78,149

AirDNA projects €160/night at 58% occupancy ($33,952). Airbtics projects €225/night at 67% occupancy ($55,095). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, €255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,918	€56,789	€79,386	€122,092
Occupancy	56%	72%	84%	91%
Nightly Rate	€154	€213	€255	€361

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
115m2 spacious flat, 10 minutes from Strasbourg!	€39,414	€130	83%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Villa Les Lauriers ****	€34,775	€215	44%	3	4	3	€103	❌	❌	✅	Y / Y	⭐️ 5 (112)
Nouveau - L'Insolent - Stade Meinau	€46,567	€196	62%	3	1	1	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Maison de standing classée 4* à 15min du centre ⭐	€32,552	€192	46%	3	1.5	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (211)
Appart spacieux et cosy, proche du centre ville	€33,502	€127	71%	3	1	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (166)
Beau 4 pieces de 100m2	€34,702	€155	60%	3	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (168)
Appartement de 110 m, 2 parkings, Haut Standing	€29,852	€92	80%	3	1	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (128)
Superbe appartement, parkings gratuits sur place	€40,797	€121	92%	3	3.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (200)
Duplex de 150m2 +3 parkings, centre	€52,488	€226	61%	3	2	1	€155	❌	❌	✅	Y / Y	⭐️ 5 (227)
Le Corbeau - Large Apt. Strasbourg Center, Quiet	€50,490	€151	90%	3	1	2	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
65 m2, Strasbourg city center	€35,322	€96	98%	3	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (438)
La Chaumière	€42,549	€130	89%	3	1	2	€72	❌	❌	✅	Y / Y	⭐️ 5 (106)
F4 quartier cathedrale 3 éme étage	€62,428	€260	65%	3	1	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (293)
F4 quartier cathédrale 2eme etage	€58,501	€270	59%	3	1	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (186)
Le charme de l'ancien au pied de la Cathédrale	€66,138	€235	77%	3	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (352)
(4) Centre ville Strasbourg - Grandes Arcades	€68,426	€220	84%	3	2	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (248)
Petite France-Cathédrale, Duplex 100m2- 3 chambres	€118,347	€354	91%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (46)
Splendide appartement au cœur de Strasbourg	€63,723	€211	81%	3	1	2	€93	❌	❌	❌	Y / Y	⭐️ 5 (62)
Beau 4/5 p au calme en plein centre	€61,400	€232	72%	3	2	3	€62	❌	❌	✅	Y / Y	⭐️ 5 (311)
Strasbourg magnifique appartement Petite France	€61,845	€176	95%	3	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (158)
HISTORIC CENTER Comfortable - 4 rooms 65m2	€49,934	€217	63%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (92)
Great flat in the city center	€61,083	€335	49%	3	1	1	€129	❌	❌	✅	Y / Y	⭐️ 4.5 (342)
Spacieux duplex Strasbourg Parking gratuit	€36,248	€125	78%	3	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (112)
La Tour de l'Ill, Gîte classé 4*	€81,071	€305	72%	3	2	2	€103	❌	❌	❌	Y / Y	⭐️ 5 (52)
L'Académie - T4 à Krutenau avec parking	€64,912	€200	86%	3	2	1	€88	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Loft très spacieux, 178m2 avec parking privé	€65,952	€243	73%	3	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (60)
Fox Duke Suite -Full Fox - 3Rooms Duplex + RoofTop	€53,794	€167	86%	3	3.5	3	€94	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
Maison proche du Tram à 15 minutes de Strasbourg	€24,174	€85	77%	3	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (174)
Maison moderne 100m2 avec jardin proche Strasbourg	€43,164	€131	88%	3	1.5	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (15)
2 floors in Strasbg for rent 150 m2	€45,793	€291	43%	3	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (100)
Grand 5p 100 m2 Garag+2 Balcons Strasbourg centre	€63,595	€253	68%	3	1	2	€77	❌	❌	✅	Y / Y	⭐️ 5 (116)
4 pièces duplex au bord de l'Ill	€47,306	€421	30%	3	3	2	€93	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Le Karussell de Gutenberg	€69,879	€204	91%	3	2.5	2	€123	❌	❌	❌	Y / Y	⭐️ 5 (135)
Maison familiale proche Strasbourg	€71,082	€248	78%	3	1	2	€62	❌	❌	❌	N / Y	⭐️ 5 (11)
Appartement atypique et cosy centre-ville	€58,365	€216	73%	3	1	2	€77	❌	❌	✅	Y / Y	⭐️ 5 (60)
"Le carré d'Or" de Strasbourg	€29,372	€184	43%	3	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (73)

Return Metrics

67.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€45,253	€90,507	€135,760	€181,014	€226,268	€452,536	€1,357,608
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€211,999	€211,999	€211,999	€211,999	€211,999	€211,999	€211,999
Down Payment	€53,000	€53,000	€53,000	€53,000	€53,000	€53,000	€53,000
Property Appreciation	€7,950	€16,138	€24,572	€33,259	€42,207	€91,137	€378,224
Total Return	€318,203	€371,645	€425,333	€479,274	€533,475	€808,673	€2,000,832

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.69%

Cap Rate

22.41%

Return on Investment

85.16%

13a Rte d'Altenheim Strasbourg, Grand Est, 67100

3 bed • 1 bath • 4 guests

Purchase Price

350

Airbnb Investor Score

€45,253

Annual Profit

22.4%

Cap Rate

67.7%

Cash on Cash

€78,149

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €160/night at 58% occupancy.Projected nightly rate is €225/night at 67% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€50,413

Avg annual revenue

67%

Avg occupancy rate

€225

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

€15k

€50k

€85k

€120k

€45,254

Profit

Revenue

€78,149

Operating Expenses

€18,762

Operating Income

€59,387

Mortgage & Taxes

€14,133

Profit (Cash Flow)

€45,254

€66,853

Cash Investment

Down Payment

€53,000

Renos & Furnishing

€5,903

Closing Costs

€7,950

Total

€66,853

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.69%

Cap Rate

22.41%

Return on Investment

85.16%