BNBCalc Short Term Rental Investment Analysis 4a Tiepolostraße, Würzburg, BY, 97070

2 bed • 1 bath • 6 guests • $346,000

BNB

Calc

Annual Revenue

$39,567

Profit (Cash Flow)

$6,106

Cap Rate

7.1%

Annual Revenue

$39,567

AirDNA projects $127/night at 65% occupancy ($30,150). Airbtics projects $157/night at 69% occupancy ($39,566). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 69% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,366	$35,276	$55,434	$83,669
Occupancy	54%	70%	86%	94%
Nightly Rate	$100	$134	$172	$234

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Szenetreff City	$20,159	$102	54%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Ferienwohnung Panorama mit Festungsblick	$73,212	$284	70%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (94)
2 Zimmer Wohnung	$16,792	$74	62%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (165)
Wunderschöne Stadtwohnung	$31,877	$88	95%	2	1	1	$47	❌	❌	✅	Y / Y	⭐️ 5 (103)
Direkt am Main - Gemütliches 2-Zimmer Apartment	$16,909	$66	70%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (169)
Neu renovierte Innenstadt-Wohnung	$28,817	$96	78%	2	1	2	$54	❌	❌	❌	N / Y	⭐️ 4.5 (105)
MAIN Cozy Casa Würzburg \| 2 Stellplätze \| Stadtnah	$54,161	$302	49%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
* central & lovely * - for up to 6 persons	$28,058	$84	87%	2	1	2	$54	❌	❌	❌	N / Y	⭐️ 4.5 (62)
Balthasar Neumann Apartment - by homekeepers	$34,456	$97	94%	2	1	1	$49	❌	❌	✅	N / Y	⭐️ 4.5 (35)
Sonnige und attraktive Altbauwohnung in Würzburg	$27,630	$132	56%	2	1	3	$53	❌	❌	❌	Y / Y	⭐️ 5 (246)
Central, modern city apartment	$36,059	$114	84%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Wohnen an der Residenz /Terrasse bis 8 Personen	$35,651	$171	56%	2	1	3	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Schönste Location in Würzburg	$60,353	$194	85%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Moderne Altbau-Wohnung mit Garage	$31,743	$102	82%	2	1	1	$49	❌	❌	❌	Y / Y	⭐️ 5 (24)
Attic Appartement (new renovated)close to the city	$62,490	$185	91%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (72)
Central Designapartment with private parking lot	$33,621	$103	86%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (112)
Spacious, newly renovated 2 Br apt.- Wü-Frauenland	$24,073	$67	96%	2	1	3	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (212)
Ferienwohnung am Pool - die grüne Oase in Würzburg	$28,684	$101	76%	2	1	3	$65	✅	❌	❌	Y / Y	⭐️ 5 (121)
JAMA \| Terrace, Free Parking, Large Groups #1	$45,574	$234	48%	2	2	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (14)
Würzburg Stadt-75m²-bis zu 7 Pers.-4OG-Parkplätze	$20,716	$111	47%	2	1	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (49)
Im Zentrum, Modernes City Apartment	$47,850	$161	77%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
2 Schlafzimmer Wohnung Würzburg	$23,774	$171	32%	2	1	5	$87	❌	❌	❌	Y / Y	⭐️ 0 (1)
Botanical velvet apartment with sunny balcony	$27,870	$79	94%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Modern & spacious apartment for up to 8 guests	$35,401	$158	60%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (45)
Attractive 3 room apartment • downtown & station	$28,170	$80	94%	2	1	1	$54	❌	❌	✅	N / Y	⭐️ 5 (71)
Schöne 4 Zimmer für 1-4 Personen in Würzburg	$41,417	$138	82%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
DND City oasis: Park \| Netflix \| Parking \| Coffee	$74,064	$218	86%	2	1	1	$97	❌	❌	❌	Y / Y	⭐️ 5 (82)
Stadtperle - Ruhig & mittendrin	$30,293	$93	89%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Apartment S1	$34,512	$184	50%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Apartment Central Würzburg	$22,864	$170	35%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)
Penthouse Innenstadt	$37,419	$144	71%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4 (8)
Wohnen im Leistengrund Würzburg	$34,587	$150	63%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
wunschlos wohnen	$35,228	$175	55%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (23)
Wunderschöne Wohnung mit Altbau-Charme in Würzburg	$23,892	$136	48%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
Apartment in Residenznähe	$40,570	$118	91%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Aurum Suite - Luxuriöses City Apartment	$47,694	$157	83%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
3 Zimmer Apartment Citylage am Main	$27,685	$122	62%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Apartment S2	$54,706	$234	63%	2	1	1	$54	❌	❌	✅	Y / Y	⭐️ 3 (3)
Zur Alten Mainbrücke	$22,838	$120	52%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 4 (9)

Return Metrics

7.24% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,105	$12,211	$18,317	$24,422	$30,528	$61,056	$183,170
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$276,799	$276,799	$276,799	$276,799	$276,799	$276,799	$276,799
Down Payment	$69,200	$69,200	$69,200	$69,200	$69,200	$69,200	$69,200
Property Appreciation	$10,380	$21,071	$32,083	$43,426	$55,108	$118,995	$493,832
Total Return	$362,485	$379,282	$396,400	$413,848	$431,637	$526,052	$1,023,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.24%

Cap Rate

7.09%

Return on Investment

25.34%

4a Tiepolostraße Würzburg, Bayern, 97070

2 bed • 1 bath • 6 guests

Purchase Price

Airbnb Investor Score

$6,105

Annual Profit

7.1%

Cap Rate

7.2%

Cash on Cash

$39,567

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 65% occupancy.Projected nightly rate is $157/night at 69% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$36,385

Avg annual revenue

69%

Avg occupancy rate

$157

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

$35k

$55k

$75k

$6,106

Profit

Revenue

$39,567

Operating Expenses

$15,008

Operating Income

$24,559

Mortgage & Taxes

$18,453

Profit (Cash Flow)

$6,106

$84,268

Cash Investment

Down Payment

$69,200

Renos & Furnishing

$4,688

Closing Costs

$10,380

Total

$84,268

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.24%

Cap Rate

7.09%

Return on Investment

25.34%