BNBCalc Short Term Rental Investment Analysis Am Alten Friedhof 2, 76356 Weingarten, Germany

2 bed • 2 bath • 6 guests • €250,000

BNB

Calc

Annual Revenue

€23,679

Profit (Cash Flow)

€9,386

Cap Rate

4.5%

Annual Revenue

€23,679

AirDNA projects €96/night at 59% occupancy ($20,638). Airbtics projects €101/night at 64% occupancy ($23,679). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,877	€23,518	€40,343	€51,696
Occupancy	46%	65%	81%	88%
Nightly Rate	€69	€97	€133	€154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Rooftop Suite - Luxury Apartment Weingarten	€20,527	€112	48%	2	1	2	€55	❌	❌	❌	Y / Y	⭐️ 0 (1)
Geräumige Wohnung für 5 Personen	€27,362	€113	66%	2	1.5	1	€0	❌	❌	✅	Y / N	⭐️ 5 (37)
Prime Host Family Apartment	€35,323	€121	80%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Hübsche neu sanierte Wohnung für 2- 4 Personen	€19,157	€80	65%	2	1	1	€5	❌	❌	❌	N / N	⭐️ 4.7 (146)
Ferienwohnung Pfinztal	€13,101	€75	45%	2	1.5	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (36)
KAbali	€30,591	€97	80%	2	1	1	€69	❌	❌	✅	Y / Y	⭐️ 5 (41)
2Zimmer für 4 Personen Bruchsal	€12,707	€60	58%	2	1	7	€0	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Zen Apartment \| 3 rooms \| kitchen \| KIT \| Congress	€37,293	€135	70%	2	1	1	€80	❌	❌	✅	Y / Y	⭐️ 5 (20)
Karlsruher zu Hause in bester Lage	€46,718	€154	83%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy Central Apartment	€43,732	€159	75%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (54)
KAwaii	€30,160	€85	89%	2	1.5	1	€79	❌	❌	✅	Y / Y	⭐️ 5 (57)
Künstlerisches Apartment	€31,075	€181	46%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (30)
Designer City Apartment in Top Lage I 6 Gäste	€36,937	€154	63%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (4)
Charmante 2-Zimmerwohnung	€22,604	€61	98%	2	1	7	€23	❌	❌	❌	N / N	⭐️ 1 (1)
Tasteful appartment, 1st floor, central	€21,440	€59	98%	2	1	5	€50	❌	❌	❌	Y / Y	⭐️ 5 (214)
Zentrale Stadtperle, 3 Zimmer, Loggia u. Parkplatz	€29,574	€104	76%	2	2	3	€44	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Ferienwohnung Mooi	€20,749	€70	81%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Gemütliche Ferienwohnung am Rande von Karlsruhe	€17,912	€58	82%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Schwan-Wohnung in Karlsruhe-Grötzingen	€10,769	€45	64%	2	1	1125	€44	❌	❌	❌	Y / Y	⭐️ 5 (34)
Gemütliches Häuschen	€16,313	€59	74%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (85)
Traumhaftes Chalet am Turmberg !	€14,999	€43	86%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (40)
55qm Wohnung -Durlacher Altstadt	€22,387	€68	89%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (154)
Wohnen im Herzen der Durlacher Altstadt	€31,079	€98	86%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (86)
Schöne Wohnung im Grünen	€28,160	€91	82%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (9)
Nur 9 Min. zu Fuß ins Zentrum I Balkon I Netflix	€32,862	€138	65%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
2 Monteurzimmer Bruchsal/City	€13,476	€60	61%	2	1	10	€35	❌	❌	❌	Y / N	⭐️ 3.8 (6)
Gemütliche 3,5 Zi. Whg., 85 m²	€19,414	€88	60%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Traumhafte Wohnung, 120 m², 2 Bäder, großer Balkon	€18,808	€138	34%	2	2	3	€94	❌	❌	✅	Y / Y	⭐️ 5 (47)
Simplex Apartments in Bruchsal \| modern \| calm	€14,014	€91	42%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
.	€13,113	€80	44%	2	1	5	€60	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
" TOLEMONI "	€14,747	€56	70%	2	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.5 (32)
Wohlfühlapartment (86 qm) + 40 qm Sonnenterrasse !	€28,462	€87	88%	2	1	3	€49	❌	❌	❌	Y / Y	⭐️ 5 (127)
89 qm 5 Betten, 2 Schlafzimmer	€12,125	€100	33%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Simplex Apartments am Ettlinger Tor \| modern	€31,812	€132	66%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 3.4 (6)
Monteur Wohnung für maximal 3 Personen	€16,279	€97	46%	2	1	4	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Simplex Apartments am Ettlinger Tor \| spacious	€26,728	€112	65%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 2 (3)
Neubau \| Zentral \| Netflix \| Gemütlich	€21,835	€146	41%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

15.14% 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)	€9,386	€18,772	€28,159	€37,545	€46,932	€93,864	€281,593
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€266,886	€283,997	€301,341	€318,922	€336,750	€429,843	€888,408

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.14%

Cap Rate

4.5%

Return on Investment

37.99%

2 Am Alten Friedhof 1 Weingarten (Baden), Baden-Württemberg, 76356

2 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

-€5,157

Annual Profit

4.5%

Cap Rate

15.1%

Cash on Cash

€23,679

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €96/night at 59% occupancy.Projected nightly rate is €101/night at 64% occupancy.

Occupancy Rate

Top 58% 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.

€23,388

Avg annual revenue

64%

Avg occupancy rate

€101

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

€20k

€35k

€50k

€9,386

Profit

Revenue

€23,679

Operating Expenses

€12,418

Operating Income

€11,261

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€9,386

€54,490

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€4,490

Total

€54,490

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.14%

Cap Rate

4.5%

Return on Investment

37.99%