BNBCalc Short Term Rental Investment Analysis Am Adelsbach 8, Winnenden, Germany

3 bed • 1.5 bath • 6 guests • €500,000

BNB

Calc

Annual Revenue

€43,686

Profit (Cash Flow)

€2,401

Cap Rate

5.8%

Annual Revenue

€43,686

AirDNA projects €74/night at 78% occupancy ($20,988). Airbtics projects €176/night at 68% occupancy ($43,685). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, €176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,476	€39,563	€70,739	€93,426
Occupancy	56%	71%	79%	86%
Nightly Rate	€102	€149	€239	€289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxuswohnung im Gästehaus Neckarblick	€34,188	€111	82%	3	2	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (112)
Baroque style dream @ Market Square	€45,742	€238	52%	3	2.5	2	€75	❌	❌	✅	Y / Y	⭐️ 5 (132)
Stuttgart Wasen 4 Zi zentral	€114,424	€476	65%	3	2	1	€68	❌	❌	❌	Y / Y	⭐️ 5 (28)
Stuttgart Wasen 80qm Apartment	€100,509	€466	58%	3	2.5	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Design \| Luxuriös \| Washer \| Küche \| WiFi	€53,223	€149	86%	3	2.5	1	€149	❌	❌	✅	Y / Y	⭐️ 5 (77)
Mod.4-Zi.Fewo in Essl.-Berkh.,Nähe Messe,Flughafen	€35,332	€103	91%	3	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (398)
LaMiaCasa City-Grande Family-Business Groups	€98,616	€284	93%	3	3	1	€89	❌	❌	❌	Y / Y	⭐️ 5 (41)
Stuttgarter Altbau-Charme	€79,184	€282	76%	3	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (149)
Zentrale Wohnung	€16,936	€90	50%	3	1	1	€35	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Lieblingswohnung 2.0 mit Balkon kostenfrei Parken	€14,875	€72	54%	3	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (135)
Wohnung mit schöner Terrasse und Garten	€32,621	€152	58%	3	2	2	€55	❌	❌	❌	Y / Y	⭐️ 5 (20)
ES04 Teamwohnung in Esslingen	€40,040	€206	50%	3	1	4	€130	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Moderne Wohnung Nähe Stuttgart - Flughafen/Messe	€15,208	€87	48%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Citywohnung für Gruppen/ Familie	€61,546	€260	64%	3	2	1	€89	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Großes Apartment in Stuttgart West	€12,747	€57	61%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (64)
🌳🌳 FERIENHAUS in der Natur	€60,333	€216	73%	3	2.5	3	€228	❌	❌	✅	Y / Y	⭐️ 5 (7)
FMA Ferienwohnung Alfdorf	€17,842	€63	68%	3	1	2	€119	❌	❌	❌	Y / Y	⭐️ 5 (12)
Modern, sauber & Traumaussicht mit großer Terrasse	€41,650	€139	81%	3	2	3	€30	❌	❌	✅	Y / Y	⭐️ 5 (28)
Apartment with 3 bedrooms Service like in a Hotel	€50,989	€202	68%	3	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Big Family Suite mit Service wie im Hotel	€40,023	€223	48%	3	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Simple Wohnung 10min zum Stgt Flughafen/Messe	€13,590	€39	96%	3	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (307)
farmers lodge. Natur - Kunst und Tiererlebnis	€32,136	€102	84%	3	2.5	2	€88	❌	❌	❌	Y / Y	⭐️ 5 (108)
Sehr Gemütliches Appartement - Very Cozy Apartment	€13,078	€89	40%	3	1	5	€0	❌	❌	❌	N / N	⭐️ 0 (0)
4 rooms Apartment Sweet Home	€47,564	€309	42%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
City Appartment in top Lage direkt U-Bahn & HBF	€32,394	€109	81%	3	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
Luxurious Penthouse	€72,655	€289	65%	3	1	1	€189	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Stuttgart Obertürkheim 3 Zimmer 8 Betten	€37,640	€174	57%	3	2	3	€87	❌	❌	❌	Y / Y	⭐️ 5 (23)
Renoviertes Stadtglanz Apartment	€40,614	€136	76%	3	1	2	€152	❌	❌	✅	Y / Y	⭐️ 5 (13)
Schöne Eigentumswohnung mit Kamin im Fachwerkhaus	€12,215	€59	55%	3	1	1	€25	❌	❌	❌	Y / N	⭐️ 4.5 (66)
Schön-hell-ruhig-verkehrsgünstig Whg in Münchingen	€34,372	€106	88%	3	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (82)
Großzügige Doppelhaushälfte nähe Messe/Flughafen	€87,746	€292	81%	3	2.5	2	€99	❌	❌	❌	Y / Y	⭐️ 5 (17)
L8 Street - Besigheim	€21,514	€68	72%	3	1	4	€159	❌	❌	❌	Y / N	⭐️ 4 (8)
Behagliches Haus mit Kamin, Terrasse, und Garten.	€41,718	€149	73%	3	2	5	€198	❌	❌	❌	Y / Y	⭐️ 5 (15)
ALFA Stuttgart 3BR 5 Beds Netflix INET EBK Wasen	€54,312	€185	79%	3	1	1	€85	❌	❌	❌	Y / Y	⭐️ 5 (7)
entire apartment	€39,989	€260	42%	3	2	1	€4	❌	✅	✅	Y / Y	⭐️ 0 (1)
Traumlage- Schöne Wohnung, Terasse, Garten	€31,357	€112	76%	3	1	2	€40	❌	❌	✅	Y / Y	⭐️ 5 (49)
Nisay Home - 3 Room Apartment - Ludwigsburg - Nr3	€50,550	€193	70%	3	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (4)
ES03 Top Wohnung für 6 Personen	€71,468	€247	77%	3	2	4	€130	❌	❌	❌	Y / Y	⭐️ 3.8 (10)
Esslingen Deizisau 6 Betten 3 Zimmer	€35,609	€128	74%	3	1	5	€88	❌	❌	❌	Y / Y	⭐️ 5 (8)
Monteurwohnung in Altbach ES02G STAY Apartments	€41,405	€142	77%	3	1	4	€107	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

1.98% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,401	€4,802	€7,203	€9,604	€12,005	€24,010	€72,032
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999
Down Payment	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000
Property Appreciation	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€517,401	€535,252	€553,566	€572,358	€591,642	€695,969	€1,285,664

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.98%

Cap Rate

5.81%

Return on Investment

20.23%

8 Am Adelsbach Winnenden, Baden-Württemberg, 71364

3 bed • 1.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

€2,401

Annual Profit

5.8%

Cap Rate

2.0%

Cash on Cash

€43,686

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €74/night at 78% occupancy.Projected nightly rate is €176/night at 68% occupancy.

Occupancy Rate

Top 56% 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.

€44,448

Avg annual revenue

68%

Avg occupancy rate

€176

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

€45k

€80k

€115k

€2,401

Profit

Revenue

€43,686

Operating Expenses

€14,619

Operating Income

€29,067

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€2,401

€120,785

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€5,785

Closing Costs

€15,000

Total

€120,785

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.98%

Cap Rate

5.81%

Return on Investment

20.23%