BNBCalc Short Term Rental Investment Analysis 69 Spessartstraße, Karlstein am Main, BY, 63791

2 bed • 2 bath • 6 guests • €350,000

BNB

Calc

Annual Revenue

€40,740

Profit (Cash Flow)

€7,412

Cap Rate

7.5%

Annual Revenue

€40,740

AirDNA projects €82/night at 62% occupancy ($18,604). Airbtics projects €109/night at 69% occupancy ($27,445). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,565	€26,546	€41,831	€54,158
Occupancy	53%	72%	84%	92%
Nightly Rate	€78	€98	€133	€156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Klosterblick - Ferienhaus in Seligenstadt	€30,178	€91	89%	2	1	2	€41	❌	❌	❌	N / Y	⭐️ 5 (67)
Ferienwohnung im Herzen von Wasserlos	€18,732	€94	54%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 5 (16)
Double M	€13,902	€55	66%	2	1	4	€36	❌	❌	❌	Y / Y	⭐️ 5 (99)
Ferienwohnung mit Terrasse am Rosengarten	€40,772	€161	69%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Wohnung 3	€21,144	€77	69%	2	1.5	1	€123	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
flat 2 bedrooms near Frankfurt, Offenbach, Hanau	€30,925	€138	60%	2	1	2	€72	❌	❌	❌	N / Y	⭐️ 5 (43)
flat 2 bedrooms near Frankfurt, Hanau & Offenbach	€19,910	€121	44%	2	1	2	€62	❌	❌	❌	N / Y	⭐️ 5 (44)
#Strietpartment - Ruhe, Klima, 90qm, Platz für "4"	€31,389	€84	96%	2	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (175)
Deluxe Apartment \| PlayStation \|	€20,213	€118	47%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Beautiful house with large garden	€26,469	€79	88%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (90)
OF01 Modern Apartment in Seligenstadt	€52,790	€152	93%	2	1	3	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Garten-Appartment	€15,771	€75	50%	2	1	1	€103	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
flat in Hanau & near Frankfurt	€22,692	€133	46%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (12)
Tolles Wohnen im Herzen der Stadt	€22,590	€120	49%	2	1.5	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (4)
Großzügige 3Z Wohnung (90m²) mit zentr. Anbindung	€30,468	€97	85%	2	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (56)
Zigarrenhof Apartment "Cohiba" - Citynähe/Netflix	€49,119	€139	95%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (19)
Räuschberg-Apartment, direkt an FrankfurtRheinMain	€20,363	€87	62%	2	1	3	€119	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Eine charmante Wohnung wartet auf Sie	€24,057	€133	49%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (38)
flat in Hanau & near Frankfurt	€25,336	€156	44%	2	1	2	€73	❌	❌	❌	Y / Y	⭐️ 0 (2)
Nest NO.1	€32,051	€88	98%	2	1.5	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (97)
Old town happiness Seligenstadt - frameworkhouse	€53,248	€178	81%	2	1.5	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (167)
Wohnung für 4 Personen Innenstadt Aschaffenburg	€30,940	€99	84%	2	1.5	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (110)
Geräumige 3 Zimmer Ferienwohnung in zentraler Lage	€26,714	€90	78%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (69)
Dreamspace \| Groups - Balcony - AC - Elevator	€34,466	€128	72%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Wohnung 4	€18,519	€77	59%	2	1	1	€123	❌	❌	✅	Y / Y	⭐️ 0 (2)
Mühlweg-Appartement	€14,134	€73	48%	2	1	1	€103	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
2xZimmer mit Bad und Kochmöglichkeit	€19,304	€70	72%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
2Zimmer Wohnung Hanau/Frankfurt	€27,964	€96	79%	2	1	5	€52	❌	❌	❌	Y / N	⭐️ 5 (4)
Modern 3-room 90 sqm apartment Rodgau	€25,110	€111	60%	2	1.5	2	€36	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Mandorla nearby Frankfurt	€14,544	€62	64%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Schön gelegen zwischen Rhein-Main und Spessart	€18,954	€67	72%	2	1	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (2)
Rodenbach Ferien/Suite	€29,773	€101	77%	2	1.5	3	€93	❌	❌	❌	Y / Y	⭐️ 5 (5)
3 Zimmer Apartment mit Parkplatz Sleepomat	€34,818	€112	83%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Wohnen im Lamm - Balkon	€22,735	€75	80%	2	1	3	€61	❌	❌	❌	Y / Y	⭐️ 5 (10)
KeyHosting : Apartment - Central - Parking	€64,140	€220	75%	2	2	2	€123	❌	❌	❌	Y / Y	⭐️ 5 (37)
100qm Fachwerkhaus (16. Jhd.) gegenueber Basilika	€23,571	€150	42%	2	2	2	€129	❌	❌	❌	Y / Y	⭐️ 5 (6)
MT Living \| private Terasse - Whirlpool	€65,053	€197	85%	2	2	1	€122	❌	✅	❌	Y / Y	⭐️ 5 (43)
Wohnung m. Balk. in HU bei Frankfurt&Aschaffenburg	€10,829	€65	42%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (44)
Maisonette near Frankfurt a.M.	€36,670	€109	92%	2	1.5	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Schöne Ferienwohnung mit Balkon	€31,615	€94	91%	2	1	3	€72	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

8.7% 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)	€7,412	€14,824	€22,237	€29,649	€37,062	€74,124	€222,372
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	€92,843	€116,202	€140,095	€164,539	€189,555	€323,899	€1,071,914

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.7%

Cap Rate

7.45%

Return on Investment

26.82%

69 Spessartstraße Karlstein am Main, Bayern, 63791

2 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

€7,412

Annual Profit

7.5%

Cap Rate

8.7%

Cash on Cash

€40,740

Annual Revenue

BNBCalc predicts this property will get $109 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€28,799

Avg annual revenue

69%

Avg occupancy rate

€109

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

€30k

€45k

€65k

€7,412

Profit

Revenue

€40,740

Operating Expenses

€14,661

Operating Income

€26,079

Mortgage & Taxes

€18,666

Profit (Cash Flow)

€7,412

€85,158

Cash Investment

Down Payment

€70,000

Renos & Furnishing

€4,658

Closing Costs

€10,500

Total

€85,158

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.7%

Cap Rate

7.45%

Return on Investment

26.82%