BNBCalc Short Term Rental Investment Analysis 28 Geibelgasse, Wien, Wien, 1150

1 bed • 1 bath • 2 guests • €400,000

BNB

Calc

Annual Revenue

€23,101

Profit (Cash Flow)

€4,044

Cap Rate

2.0%

Annual Revenue

€23,101

AirDNA projects €80/night at 70% occupancy ($20,343). Airbtics projects €87/night at 73% occupancy ($23,101). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, €87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,750	€22,202	€33,626	€46,666
Occupancy	59%	75%	91%	99%
Nightly Rate	€63	€80	€98	€126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Theresia \| levestate	€26,063	€69	98%	1	1	1	€95	❌	❌	✅	Y / Y	⭐️ 5 (85)
SMALL TOWN DESIGN PLACE ※ Vienna	€27,806	€88	84%	1	1	1	€42	❌	❌	❌	N / Y	⭐️ 4.5 (53)
Theodor \| levestate	€17,828	€47	94%	1	1	1	€95	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
Karmeliter Home -Central and freshly renovated	€15,762	€98	41%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Cozy Penthouse with a terrace by Schönbrunn Palace	€43,683	€119	100%	1	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (319)
Cozy 1-Bedroom Apartment in Vienna	€23,559	€74	83%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (79)
Cozy Historical Apartment in Vienna	€23,577	€67	91%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (89)
BEAUTIFUL STYLISH APARTMENT	€12,255	€55	60%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (137)
The Stylish Supreme Residence \| By Radiant	€18,002	€67	68%	1	1.5	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
wunderschöne Dachgeschoßwohnung	€36,344	€174	55%	1	1	2	€34	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Design city place. Free parking. Near Schönnbrunn	€22,662	€103	58%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Das Mariahilfer Apartment Stany	€12,735	€85	41%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
"The Flowers Vienna - Iris"	€35,091	€124	77%	1	1.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (97)
Shimmering Blue \| By Radiant Apartments	€17,465	€60	74%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Glowing Ruby \| By Radiant Apartments	€15,742	€59	68%	1	1	1	€38	❌	❌	❌	N / Y	⭐️ 4.5 (25)
"The Flowers Vienna - Ivy"	€23,729	€99	65%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (25)
"The Flowers Vienna - Daisy"	€26,300	€170	42%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (6)
Charming Vienna Apartment with Balcony	€21,961	€69	81%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (82)
ApartmentT5 60m2 Hundefreundlich	€29,874	€88	91%	1	1	1	€51	❌	❌	✅	Y / Y	⭐️ 5 (15)
Mozart	€32,290	€88	100%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (151)
Sissi	€19,670	€53	100%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.9 (219)
Falco	€19,723	€53	99%	1	2	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (292)
Top Class Apartment in Wien	€23,640	€85	73%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (33)
Apartment Tesla	€30,287	€103	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Brand New City Apartement In The Heart of Vienna!	€12,104	€65	50%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.5 (57)
Queen Bed Central Barrier-free Studio w/ kitchen	€18,044	€60	82%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (47)
Zentrale moderne Wohnung	€54,994	€172	87%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (43)
Top 7 Apartment Vienna	€19,427	€98	53%	1	1	3	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
Nice Viennese Apartement near City Centre & Castle	€14,383	€54	72%	1	1	4	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (269)
Spacious Family Apartment	€18,433	€146	32%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (12)
Beethoven	€16,326	€45	96%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.9 (211)
Light Flooded Roof Top Apartment with Terrace!	€28,323	€118	64%	1	1	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (41)
close to subway, quiet courtyard	€18,650	€69	71%	1	1	28	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy Altbauwohnung im Stadtzentrum	€17,582	€72	64%	1	2	2	€47	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Affordable 1BR Apt. Central Located in Vienna	€35,238	€97	99%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (21)
Zentral gelegene Wohnung nahe Mariahilfer Straße	€31,896	€91	95%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cozy apartment near Shönbrunn 17	€12,570	€98	35%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (5)
Cosy 64 sm between Westbahnhof and Schönbrunn	€19,743	€52	100%	1	1	30	€87	❌	❌	❌	Y / Y	⭐️ 5 (20)
close to the subway, quiet courtyard	€22,186	€72	82%	1	1	28	€57	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

0.97% 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)	€4,043	€8,087	€12,130	€16,174	€20,217	€40,435	€121,305
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€400,000	€400,000	€400,000	€400,000	€400,000	€400,000	€400,000
Property Appreciation	€12,000	€24,360	€37,090	€50,203	€63,709	€137,566	€570,904
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.97%

Cap Rate

Return on Investment

3.85%

28 Geibelgasse Wien, Wien, 1150

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€4,043

Annual Profit

2.0%

Cap Rate

1.0%

Cash on Cash

€23,101

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €80/night at 70% occupancy.Projected nightly rate is €87/night at 73% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€23,075

Avg annual revenue

73%

Avg occupancy rate

€86

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

€20k

€40k

€55k

€4,044

Profit

Revenue

€23,101

Operating Expenses

€15,098

Operating Income

€8,004

Mortgage & Taxes

€3,960

Profit (Cash Flow)

€4,044

€403,757

Cash Investment

Down Payment

€400,000

Renos & Furnishing

€3,757

Total

€403,757

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.97%

Cap Rate

Return on Investment

3.85%