BNBCalc Short Term Rental Investment Analysis 46 Freystädter Str., Allersberg, BY, 90584

1 bed • 1 bath • 2 guests • €500

BNB

Calc

Annual Revenue

€17,433

Profit (Cash Flow)

€5,630

Cap Rate

1131.4%

Annual Revenue

€17,433

AirDNA projects €80/night at 64% occupancy ($18,815). Airbtics projects €71/night at 67% occupancy ($17,433). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, €71 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,915	€18,580	€24,225	€33,885
Occupancy	56%	72%	77%	83%
Nightly Rate	€56	€68	€83	€108

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moderne Ferienwohnung mit Terrasse und Garten.	€19,023	€79	65%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Gästehaus Baumann	€13,323	€48	73%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 5 (55)
Ferienwohnung Engelsburg	€15,035	€63	59%	1	1	2	€60	❌	❌	❌	N / Y	⭐️ 5 (29)
Welcome to Frankenland and Triathlon county	€14,675	€63	60%	1	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (174)
Beautiful apartment in the attic	€30,395	€126	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Messe- und Ferienwohnung Feucht OG 16	€26,885	€93	77%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (31)
Messe- und Ferienwohnung Feucht EG 16	€25,624	€94	72%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (22)
Messe- und Ferienwohnung Feucht DG 16	€24,371	€85	76%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (48)
Gemütliche Dachwohnung Nähe Nürnberg	€11,027	€54	51%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (23)
Wohnung mit Kamin Terrasse und Grill Nähe Nürnberg	€21,120	€75	77%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Gemütliche Kleine Wohnung	€17,192	€54	84%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (40)
Schatztruhe	€11,838	€85	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (464)
Schöne Wohnung in Berg bei Neumarkt i.d.Opf.	€20,069	€67	80%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 5 (26)
Einliegerwohnung in Altdorf	€13,003	€74	48%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Bezauberndes Ferienhäuschen mit Hüttencharme	€30,261	€107	75%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (31)
Gästehaus in Schwabach	€11,546	€51	62%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (185)
Mitten in Schwabach im historischen Bürgerhaus	€15,166	€48	83%	1	1	1	€25	❌	❌	✅	N / Y	⭐️ 5 (196)
Einliegerwohnung als Messe Quartier + für Urlauber	€10,273	€68	41%	1	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Wohnung Nbg-süd am M-D-Kanal	€23,542	€73	88%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Messe Apartments Nürnberg - Apartment Azur (2 P.)	€18,612	€83	60%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (59)
CARiCASA: Stylish Apartment close to Nuremberg	€22,588	€109	54%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (22)
Ferienwohnung Nähe Nürnberg (S-Bahn)	€13,315	€58	57%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (56)
Gästezimmer mit Nähe zu Neumarkt und Nürnberg	€8,017	€24	87%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (167)
Discover Altdorf: Close to the city of Nuremberg	€22,729	€80	74%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (32)
Golden Apartment geschmackvolle 3-Zimmer Wohnung	€30,040	€109	74%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apartment Lucy - nahe dem fränkischen Seenland	€10,716	€51	56%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (99)
Ferienwohnung in Schwabach	€16,796	€57	80%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (165)
Bequemes, modernes Zimmer nahe der Messe Nürnberg	€12,461	€69	48%	1	1	1	€9	❌	❌	❌	N / Y	⭐️ 4.5 (337)
Wohlfühlen - wie zu Hause Appartement Nähe Messe	€9,135	€30	83%	1	1.5	1	€5	❌	❌	❌	Y / Y	⭐️ 5 (386)
Ferienwohnung STEINACKERHOF	€31,696	€108	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (75)
Single holiday home for 1 person	€20,387	€75	73%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (48)
Sunny apartment close to convention center	€15,654	€64	67%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (286)
Gemütliche Fachwerk-Wohnung EG	€12,092	€64	51%	1	1	2	€15	❌	❌	✅	Y / Y	⭐️ 5 (54)
Komfortables Airbnb nahe Messe	€17,121	€59	79%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (134)
2-Zimmer-Wohnung bei Nürnberg mit S-Bahn-Anschluss	€14,254	€68	54%	1	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (28)
möblierte 1,5 Zimmerwohnung	€24,884	€80	84%	1	1	1	€20	❌	❌	✅	N / Y	⭐️ 5 (17)
1 Zimmer mit Dusche und WC	€6,607	€40	44%	1	1	1	€20	❌	❌	❌	N / N	⭐️ 5 (60)
Mediterran-Skandinavisch-2	€24,373	€113	59%	1	1	3	€0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Das Zimmer im Schwab	€16,743	€57	77%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Big Guestroom with new toilet and kitchen	€11,693	€43	72%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (354)

Return Metrics

183.72% 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)	€5,630	€11,260	€16,890	€22,520	€28,151	€56,302	€168,906
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399	€399	€399	€399	€399	€399	€399
Down Payment	€100	€100	€100	€100	€100	€100	€100
Property Appreciation	€15	€30	€46	€62	€79	€171	€713
Total Return	€6,145	€11,790	€17,436	€23,083	€28,730	€56,974	€170,119

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

183.72%

Cap Rate

1,131.37%

Return on Investment

184.44%

46 Freystädter Str. Allersberg, Bayern, 90584

1 bed • 1 bath • 2 guests

Purchase Price

10588

Airbnb Investor Score

€5,630

Annual Profit

1131.4%

Cap Rate

183.7%

Cash on Cash

€17,433

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €80/night at 64% occupancy.Projected nightly rate is €71/night at 67% 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.

€17,857

Avg annual revenue

67%

Avg occupancy rate

€71

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

€25k

€35k

€5,630

Profit

Revenue

€17,433

Operating Expenses

€11,777

Operating Income

€5,657

Mortgage & Taxes

€27

Profit (Cash Flow)

€5,630

€3,065

Cash Investment

Down Payment

€100

Renos & Furnishing

€2,950

Closing Costs

€15

Total

€3,065

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

183.72%

Cap Rate

1,131.37%

Return on Investment

184.44%