BNBCalc Short Term Rental Investment Analysis 8 Lilienthalstraße, Augsburg, BY, 86159

1 bed • 1 bath • 4 guests • €150,000

BNB

Calc

Annual Revenue

€28,522

Profit (Cash Flow)

€7,172

Cap Rate

10.1%

Annual Revenue

€28,522

AirDNA projects €77/night at 69% occupancy ($19,322). Airbtics projects €82/night at 73% occupancy ($21,976). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 84% occupancy rate, €93 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,861	€23,635	€29,194	€43,581
Occupancy	63%	76%	84%	93%
Nightly Rate	€63	€83	€93	€126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely and quiet Maisonette Apartment in Augsburg	€17,474	€96	49%	1	2	3	€26	❌	❌	❌	Y / Y	⭐️ 5 (20)
Hole apartment in the beautiful Bismarckviertel	€25,011	€97	69%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (26)
Schöne zentral gelegene Wohnung mit Wintergarten	€21,483	€95	59%	1	1	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (13)
Neu renoviertes, stilvolles Apartment für Zwei	€22,603	€69	87%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Luxus Appartement Villa near chrismas market	€15,988	€51	84%	1	1	2	€26	✅	❌	❌	Y / Y	⭐️ 4.9 (239)
New I Luxus I Center I View I Netflix I Kongress	€38,123	€126	82%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Modern and cozy I Augsburg Center Kongress	€24,671	€93	69%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Hochwertige Wohnung mit guter Anbindung und Garage	€39,308	€127	83%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Wohnung mit Terrasse nahe Messe	€31,578	€92	91%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (40)
Classic & Cozy Timber Apartment	€22,411	€88	69%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Swimming Pool \| Private Parking \| Modern	€31,506	€98	86%	1	1	3	€31	✅	❌	❌	Y / Y	⭐️ 5 (42)
Exklusive 2 Zi.-Wohnung zwischen Zentrum und Messe	€20,617	€65	84%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (31)
Bright, cosy and quiet studio near Augsburg-Messe	€17,511	€58	82%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (189)
Bahnhof City Ein Zimmer-Apartment EG links	€22,594	€92	65%	1	1	2	€57	❌	❌	✅	N / Y	⭐️ 4.5 (12)
Bahnhof City Zwei Zimmer-Apartment EG rechts	€23,734	€93	67%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 4.2 (9)
Stilvolle Wohnung in Augsburg	€30,307	€92	90%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
1-Zimmer Wohnung mit Balkon \| sehr gute Anbindung	€15,715	€77	56%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Business Apartment Hötzelstr	€14,593	€61	65%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Schöne 2 Zimmer Wohnung Kingsize-Bett	€28,809	€77	96%	1	1	1	€94	❌	❌	❌	Y / Y	⭐️ 5 (22)
Ap. Haller für 2 Personen 42 qm	€27,326	€91	82%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Schöne Wohnung im Antonsviertel	€17,743	€48	99%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Charmante Wohnung in Augsburg	€8,693	€57	42%	1	1	6	€0	❌	❌	❌	N / N	⭐️ 5 (3)
Apartment with Home Cinema, Downtown	€15,909	€61	70%	1	1	1	€23	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Wohnung mit Tiefgarage nahe B17	€30,654	€89	92%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Beautiful Apartment with WIFI	€13,331	€63	55%	1	1	1	€31	❌	❌	❌	N / N	⭐️ 3.4 (3)
☆Fantastic Views ☆ Augsburg Center\|Luxury\|Congress	€14,312	€71	52%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
☆Amazing Views ☆ Close to City Center & Congress	€20,032	€79	68%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Tolle 2ZKB Wohnung mit Balkon	€38,494	€113	93%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Stylish Apartment with WIFI	€14,576	€64	60%	1	1	1	€31	❌	❌	❌	N / N	⭐️ 3.4 (3)
Sweet Apartment with WIFI	€12,226	€64	50%	1	1	1	€31	❌	❌	❌	N / N	⭐️ 4 (8)
Messe - Uni - Innenstadt	€24,325	€91	73%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (12)
☆BRIGHT: Fresh Studio ☆ Center \| Luxury \| Congress	€43,633	€139	84%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Appart Bismarckstrasse 17 / EG ganze Wohnung	€17,213	€56	84%	1	1	5	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Sunsetapartment- toller Ausblick am Siebtischwald	€17,878	€79	61%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
1-Zimmer Apartment, sehr schön, super Lage	€12,330	€35	95%	1	1	14	€23	❌	❌	❌	Y / N	⭐️ 4 (1)
Maisonette-Wohnung mit Balkon	€21,184	€58	99%	1	2	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
2-Zimmer Wohnung nahe Messe	€21,450	€88	64%	1	1	5	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
City-Loft Augsburg Innenstadt - kostenl. Parkplatz	€38,165	€130	80%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (12)
Zentrumsnahes Apartment im 20. Stock	€24,162	€79	84%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)

Return Metrics

19.09% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,172	€14,344	€21,516	€28,688	€35,860	€71,721	€215,164
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€161,672	€173,479	€185,425	€197,514	€209,751	€273,308	€579,253

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.09%

Cap Rate

10.11%

Return on Investment

36.7%

8 Lilienthalstraße Augsburg, Bayern, 86159

1 bed • 1 bath • 4 guests

Purchase Price

108

Airbnb Investor Score

€7,172

Annual Profit

10.1%

Cap Rate

19.1%

Cash on Cash

€28,522

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €77/night at 69% occupancy.Projected nightly rate is €82/night at 73% occupancy.

Occupancy Rate

Top 36% 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.

€22,624

Avg annual revenue

73%

Avg occupancy rate

€83

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

€30k

€45k

€7,172

Profit

Revenue

€28,522

Operating Expenses

€13,350

Operating Income

€15,172

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€7,172

€37,555

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€3,055

Closing Costs

€4,500

Total

€37,555

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.09%

Cap Rate

10.11%

Return on Investment

36.7%