BNBCalc Short Term Rental Investment Analysis 2 Kurze Allee, Bruchsal, BW,

2 bed • 1 bath • 6 guests • €350,000

BNB

Calc

Annual Revenue

€35,118

Profit (Cash Flow)

€2,431

Cap Rate

6.0%

Annual Revenue

€35,118

AirDNA projects €87/night at 67% occupancy ($21,228). Airbtics projects €98/night at 70% occupancy ($25,104). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 82% occupancy rate, €117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,812	€27,430	€36,883	€48,603
Occupancy	60%	72%	82%	91%
Nightly Rate	€75	€100	€117	€139

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2Zimmer für 4 Personen Bruchsal	€13,607	€62	60%	2	1	7	€0	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Hyggelige Wohnung in Forst - RadlRatz	€21,283	€63	91%	2	2	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (78)
Kuschliges Familiennest für 5 Personen mit Kind	€29,245	€81	98%	2	1	2	€26	❌	❌	✅	N / Y	⭐️ 5 (314)
Moderne ruhige Ferienwohnung	€16,198	€58	69%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (42)
Traumhaftes Apartment mit Platz für 4 und Baby	€27,748	€78	96%	2	1	2	€26	❌	❌	✅	N / Y	⭐️ 5 (265)
90 qm Neubau ganzes Haus mit Garten	€28,806	€92	86%	2	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Cozy Rooftop Suite - Luxury Apartment Weingarten	€21,249	€116	48%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 0 (1)
🛏 Moderne große 2-Etagen-Wohnung	€20,404	€72	75%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (66)
Neubau Lux.3-Zi für KaffeeGenießer in Leopoldsh	€30,795	€100	81%	2	1.5	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (41)
Hübsche neu sanierte Wohnung für 2- 4 Personen	€19,831	€83	65%	2	1	1	€5	❌	❌	❌	N / N	⭐️ 4.7 (146)
Ferienwohnung direkt am Rhein mit toller Aussicht.	€23,674	€146	41%	2	2	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (99)
Prime Host Family Apartment	€37,766	€126	82%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Ferienwohnung Morgentau	€27,204	€108	69%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Design Apartment 6 People WiFi, Kitchen, Balcony	€26,411	€92	75%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ferienwohnung Steffi - Adults only	€21,304	€82	71%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (256)
Ferienwohnung Pfinztal	€13,963	€76	47%	2	1.5	2	€56	❌	❌	❌	Y / Y	⭐️ 5 (36)
KAbali	€32,624	€100	83%	2	1	1	€71	❌	❌	✅	Y / Y	⭐️ 5 (41)
Renovierte und möblierte Wohnung in Hockenheim	€14,719	€66	60%	2	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Aposto 2 Apartment im Ortskern von Oberderdingen	€20,219	€91	61%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (86)
IDEE Living: Design Apartment \| Balcony \| parking	€35,162	€122	75%	2	1	2	€88	❌	❌	❌	Y / Y	⭐️ 5 (42)
☆ Maisonette Penthouse by Rabe ✔Netflix ✔Parking	€29,961	€110	69%	2	1.5	1	€81	❌	❌	❌	Y / Y	⭐️ 5 (18)
urige gemütliche Ferienwohnung, 64 m2, Dielheim	€13,058	€38	86%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (74)
Kuscheliges Einfamilienhaus	€20,464	€110	51%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (26)
AMBIENTE Wohlfühloase in Karlsruhe City	€15,648	€111	33%	2	1	4	€62	❌	❌	✅	Y / Y	⭐️ 5 (7)
Perfekter Rückzugsort - Probewohnen im Musterhaus	€44,575	€129	91%	2	1.5	1	€71	❌	❌	✅	Y / Y	⭐️ 5 (39)
Ferienoase mit Dachterrasse nahe Sankt Leoner See	€22,660	€111	53%	2	1.5	3	€92	❌	❌	❌	Y / Y	⭐️ 5 (35)
Wunderschöne Unterkunft mit Terrasse 24/7 Checkin	€35,952	€153	64%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ferienhaus Ritzhaupt, (Angelbachtal), Ferienhaus Ritzhaupt, 80 qm, Terrasse, 2 Schlafzimmer, max. 6	€45,135	€140	88%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (12)
Aposto 3 Apartment im Ortskern von Oberderdingen	€17,567	€91	53%	2	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (29)
Haus am Elsenzer See mit Familienrabatt	€16,000	€57	74%	2	1	2	€22	❌	❌	✅	Y / Y	⭐️ 5 (46)
Karlsruher zu Hause in bester Lage	€47,493	€158	82%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Weinberg-Chalet mit Kinderzimmer	€35,920	€138	71%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Blockhaus mit Komfort am See in Rheinauen Natur	€42,900	€108	100%	2	1	3	€103	❌	❌	❌	Y / Y	⭐️ 5 (28)
Lovely condo in the heart of Karlsruhe (near KIT)	€16,321	€139	28%	2	1	4	€51	❌	❌	❌	Y / Y	⭐️ 5 (4)
Weinberg-Chalet für 3	€40,194	€137	80%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Geräumige Wohnung für 5 Personen	€28,520	€116	67%	2	1.5	1	€0	❌	❌	✅	Y / N	⭐️ 5 (37)
RelaxStay - Maisonette \| Smart-TV \| WIFI	€28,960	€103	73%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
2 Monteurzimmer Bruchsal/City	€13,951	€62	61%	2	1	10	€36	❌	❌	❌	Y / N	⭐️ 3.8 (6)
Ferienwohnung Mooi	€21,214	€72	80%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Exklusive, gemütliche Wohnung zum wohlfühlen!	€17,811	€54	88%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (189)

Return Metrics

2.86% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,430	€4,861	€7,291	€9,722	€12,153	€24,306	€72,919
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€4,930	€10,062	€15,403	€20,962	€26,746	€59,404	€279,999
Down Payment	€70,000	€70,000	€70,000	€70,000	€70,000	€70,000	€70,000
Property Appreciation	€10,500	€21,315	€32,454	€43,928	€55,745	€120,370	€499,541
Total Return	€87,861	€106,238	€125,149	€144,612	€164,646	€274,082	€922,460

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.86%

Cap Rate

6.02%

Return on Investment

21.02%

2 Kurze Allee Bruchsal, Baden-Württemberg

2 bed • 1 bath • 6 guests

Purchase Price

Airbnb Investor Score

€2,430

Annual Profit

6.0%

Cap Rate

2.9%

Cash on Cash

€35,118

Annual Revenue

BNBCalc predicts this property will get $98 per night with 70% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

€25,913

Avg annual revenue

70%

Avg occupancy rate

€98

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

€50k

€2,431

Profit

Revenue

€35,118

Operating Expenses

€14,021

Operating Income

€21,097

Mortgage & Taxes

€18,666

Profit (Cash Flow)

€2,431

€84,969

Cash Investment

Down Payment

€70,000

Renos & Furnishing

€4,469

Closing Costs

€10,500

Total

€84,969

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.86%

Cap Rate

6.02%

Return on Investment

21.02%