BNBCalc Short Term Rental Investment Analysis 3 Katharinenstraße, Leipzig, SN, 04109

1 bed • 1 bath • 1 guests • €80,000

BNB

Calc

Annual Revenue

€51,678

Profit (Cash Flow)

€31,347

Cap Rate

44.5%

Annual Revenue

€51,678

AirDNA projects €120/night at 62% occupancy ($27,132). Airbtics projects €138/night at 68% occupancy ($34,354). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, €170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,995	€34,174	€52,500	€66,321
Occupancy	57%	74%	83%	91%
Nightly Rate	€104	€125	€170	€196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Big Relaxing Elegant living above the old town	€50,536	€196	70%	1	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (66)
casanando - Isabella 78qm - HiFi	€40,813	€112	98%	1	2	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (86)
Relax Penthouse Apartment	€47,779	€173	71%	1	2	1	€136	✅	❌	✅	N / Y	⭐️ 5 (28)
Sleepwell Apartment - Klostersuite	€49,648	€161	84%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (52)
Relaxing unwind with style in central old town	€58,450	€222	71%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Central located place in Leipzig	€25,272	€187	34%	1	1	2	€53	❌	❌	❌	Y / N	⭐️ 4.8 (13)
Apartment-Deluxe-Ensuite-Terrace	€31,296	€111	77%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
FeelgooD Apartments COZY CityCenter + TG-Platz	€30,157	€119	68%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (15)
Leon Suite Apartment-De Luxe , Zoo , Zentrum , Hbf	€15,758	€127	34%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (81)
Stilvoll, Zentrum und yeah: Wohnen beim Friseur	€36,436	€142	70%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (54)
M-Apartment	€11,844	€147	22%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.6 (20)
L-Apartment	€19,341	€170	31%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
Adina Hotel Leipzig - Studio	€26,828	€170	43%	1	1	1	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (578)
Gottschedstr. - Zentrumsnahe Szenestrasse, 34QM	€17,038	€57	81%	1	1	4	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
Apartment-Superior-Ensuite	€29,669	€142	57%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.3 (4)
Metropolitan luxury in the heart of the old town	€32,073	€121	71%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 0 (3)
Schöne Wohnung im Zentrum von Leipzig	€35,805	€107	91%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.7 (93)
Charming Domicile Leipzig City Center	€91,608	€265	93%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (148)
Apartment Streetline (Ritterstr)	€40,136	€127	86%	1	1	4	€16	❌	❌	✅	Y / N	⭐️ 4.6 (42)
Botanical Old charm in modern glow in the centre	€23,072	€106	57%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (19)
Exklusives Leipzig City Apartment "Nature"	€59,947	€196	83%	1	1	2	€16	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Exklusives Leipzig City Apartment "Sunrise"	€54,985	€199	75%	1	1	2	€16	❌	❌	✅	Y / Y	⭐️ 5 (28)
Kokon Studio Apartment near Leipzig center	€18,567	€82	62%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (33)
♥Ambiente-Wohnung♥ Zentrum & Park 5 min★Parkplatz★	€29,757	€107	74%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (94)
LE-Style: Top-Galerie-Studio im Bauhaus-Stil	€24,767	€84	78%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.8 (306)
Wohlfühloase mitten im Zentrum (sky, Netflix inkl)	€31,239	€110	77%	1	1	4	€21	❌	❌	❌	Y / Y	⭐️ 5 (114)
Exklusives Leipzig City Apartment "Flowers"	€50,315	€167	82%	1	1	2	€16	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Gemütliches Apartment im Zentrum Leipzig	€21,478	€76	76%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy, green and central attic	€24,386	€117	57%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Leipzig City Center Design Apartments	€14,546	€132	30%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Exklusives Leipzig City Apartment "Aurora"	€61,789	€195	86%	1	1	2	€16	❌	❌	✅	Y / Y	⭐️ 5 (23)
Adina Hotel Leipzig - One Bedroom Apartment	€42,099	€320	36%	1	1	1	€0	✅	❌	✅	Y / Y	⭐️ 4.6 (18)
6 P. Wohung Zentrum Nähe Markt, ruhig nach hinten	€31,949	€98	88%	1	1	2	€16	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
1 -Raum Apartment im Zentrum	€26,675	€80	88%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.4 (23)
Cozy City Center	€24,785	€86	79%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 4.7 (34)
Brera Amazing Apartment - Your Short Stay Rate	€14,037	€124	31%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Zentrale Wohnung	€38,060	€180	57%	1	1	1	€37	❌	❌	❌	Y / N	⭐️ 5 (8)
Cityapartment direkt am Mark	€21,322	€63	91%	1	1	2	€21	❌	❌	❌	N / N	⭐️ 4.5 (15)
Loft in der Innenstadt	€25,829	€84	82%	1	1	1	€26	❌	❌	❌	Y / N	⭐️ 4.9 (38)
Lichter Paradies im Zentrum	€29,656	€80	100%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (46)

Return Metrics

145.76% 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)	€31,346	€62,693	€94,039	€125,386	€156,732	€313,465	€940,396
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,127	€2,300	€3,520	€4,791	€6,113	€13,578	€63,999
Down Payment	€16,000	€16,000	€16,000	€16,000	€16,000	€16,000	€16,000
Property Appreciation	€2,400	€4,872	€7,418	€10,040	€12,741	€27,513	€114,180
Total Return	€50,873	€85,865	€120,978	€156,218	€191,588	€370,557	€1,134,577

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

145.76%

Cap Rate

44.51%

Return on Investment

162.16%

3 Katharinenstraße Leipzig, Sachsen, 04109

1 bed • 1 bath • 1 guests

Purchase Price

758

Airbnb Investor Score

€31,346

Annual Profit

44.5%

Cap Rate

145.8%

Cash on Cash

€51,678

Annual Revenue

BNBCalc predicts this property will get $138 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

€33,993

Avg annual revenue

68%

Avg occupancy rate

€138

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

€35k

€65k

€95k

€31,347

Profit

Revenue

€51,678

Operating Expenses

€16,065

Operating Income

€35,613

Mortgage & Taxes

€4,267

Profit (Cash Flow)

€31,347

€21,505

Cash Investment

Down Payment

€16,000

Renos & Furnishing

€3,105

Closing Costs

€2,400

Total

€21,505

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

145.76%

Cap Rate

44.51%

Return on Investment

162.16%