BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Andreas-Hofer-Straße 38, Innsbruck, Austria

3 bed • 1 bath • 6 guests • €150,000

BNB

Calc

Annual Revenue

€62,476

Profit (Cash Flow)

€40,819

Cap Rate

28.2%

Annual Revenue

€62,476

AirDNA projects €262/night at 77% occupancy ($73,579). Airbtics projects €234/night at 73% occupancy ($62,476). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 73% occupancy rate, €234 rate per night.

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

Percentiles25%50%75%90%
Revenue€32,581€50,573€83,449€134,803
Occupancy62%72%92%94%
Nightly Rate€142€189€244€387

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Großes, Helles Vintage Apartment mit Parkplatz

No image available

€50,046
€197
69%
324€24❌❌❌N / Y⭐️ 4.9 (21)
Green Oasis 100 m² apartment Down-Town

No image available

€40,273
€152
70%
31.52€48❌❌❌Y / Y⭐️ 4.5 (212)
Classy apartment in the heart of Innsbruck

No image available

€87,467
€262
90%
321€143❌❌❌Y / Y⭐️ 5 (126)
Cozy flat with mountain view and optional sauna

No image available

€84,117
€227
99%
31.51€61❌❌✅Y / Y⭐️ 5 (38)
120m² Apartment in City Center

No image available

€40,023
€151
70%
31.52€48❌❌❌Y / Y⭐️ 4.5 (441)
Triumphal Arc Flat in the Heart of Innsbruck

No image available

€57,322
€168
92%
31.51€48❌❌❌Y / Y⭐️ 5 (523)
Central Huge Apartment with free parking

No image available

€65,528
€174
92%
31.51€114❌❌✅Y / Y⭐️ 4 (23)
Big Wilten Apartment with free parking- Central an

No image available

€47,895
€129
92%
31.51€81❌❌✅Y / Y⭐️ 4 (17)
Serles (Penthouse)

No image available

€68,622
€255
72%
31.52€144❌❌❌Y / Y⭐️ 5 (71)
Panorama Penthouse

No image available

€58,582
€235
67%
322€48❌❌❌Y / Y⭐️ 5 (282)
Spacious home with 3 bedrooms

No image available

€65,433
€196
89%
31.52€75❌❌❌Y / Y⭐️ 5 (105)
Large apartment - free parking -quiet surroundings

No image available

€49,396
€152
88%
31.53€57❌❌❌Y / Y⭐️ 5 (65)
Innsbruck Saggen Large Flat 2

No image available

€46,652
€175
72%
313€70❌❌❌Y / Y⭐️ 5 (85)
Haus Fink - Paradise for families!

No image available

€81,811
€291
76%
33.54€104❌❌✅Y / Y⭐️ 5 (62)
Super Zentrales Apartment Mit 3 Schlafzimmern!

No image available

€27,744
€105
70%
311€66❌❌❌Y / Y⭐️ 4.7 (137)
Wilten 11

No image available

€120,336
€382
86%
321€0❌❌❌Y / Y⭐️ 5 (13)
Apartment FreiRaum in Sistrans / Innsbruck / Tirol

No image available

€25,656
€116
56%
311€76❌❌✅Y / Y⭐️ 4.5 (48)
APPARTEMENTS OLYMPIA safe vacation in own flat

No image available

€34,010
€138
67%
32.54€85❌❌❌Y / Y⭐️ 5 (11)
city + sports + almhuts

No image available

€82,344
€240
93%
32.53€143❌❌❌Y / Y⭐️ 5 (49)
Duplex Innsbruck City Apartment

No image available

€143,385
€627
62%
311€47❌❌❌Y / Y⭐️ 4.5 (33)
Apartment with Mountain View, 12 p.

No image available

€167,903
€650
70%
311€56❌❌❌Y / Y⭐️ 4.5 (29)
Haus Anemos

No image available

€57,836
€211
74%
32.53€95❌❌✅Y / Y⭐️ 5 (21)
Villa Hungerburg/Nordpark Innsbruck

No image available

€44,066
€125
95%
334€95❌❌❌Y / Y⭐️ 4.9 (334)
Apartments Ella - Apartment Calla

No image available

€82,535
€226
99%
312€114❌❌❌Y / Y⭐️ 5 (14)
Wohnung mit Garten und Panoramablick in Innsbruck

No image available

€41,260
€190
59%
313€48❌❌❌Y / Y⭐️ 5 (20)
Patio Suite in Top Location

No image available

€33,567
€96
93%
321€143❌❌✅Y / Y⭐️ 4.8 (473)
Vogelhütte by Interhome

No image available

€54,761
€189
79%
321€0❌❌❌Y / N⭐️ 0 (2)
Quaint Flat with Idyllic Garden

No image available

€33,589
€100
89%
31.52€47❌❌✅Y / Y⭐️ 4.5 (11)
Apartment, mit Sicht über die Stadt

No image available

€96,748
€426
62%
323€0❌❌❌Y / Y⭐️ 5 (3)
Mountain View Apartment with 2 underground parking

No image available

€42,229
€312
37%
31.51€0❌❌❌Y / N⭐️ 5 (5)
Apartment Deluxe

No image available

€40,752
€278
40%
311€0❌❌❌Y / Y⭐️ 5 (4)
Innsbruck wohnen | City Center | 79m² | 2-7 pax

No image available

€44,615
€194
62%
313€29❌❌❌Y / Y⭐️ 0 (0)
Big flat in central location -5 min to golden roof

No image available

€51,675
€144
98%
322€19❌❌❌Y / N⭐️ 5 (2)
Villa Schumann

No image available

€122,435
€956
35%
311€0❌❌❌Y / Y⭐️ 4 (13)
Appartment "Deluxe" Innsbruck -Mutters 4 Zimmer

No image available

€41,638
€181
60%
321€29❌❌❌Y / Y⭐️ 5 (10)
Familien- oder Studentennest

No image available

€18,128
€110
35%
317€114❌❌❌Y / Y⭐️ 5 (95)
Huge 115m2 apartment in the heart of the city

No image available

€21,965
€107
54%
311€62❌❌✅Y / Y⭐️ 4.6 (234)
Super spacious apartment at the city centre

No image available

€41,225
€122
92%
311€62❌❌✅Y / Y⭐️ 4.8 (193)
Haus mit 3 Schlafzimmern, Garten und Bergpanorama

No image available

€73,946
€215
94%
31.57€0❌❌❌Y / Y⭐️ 4.5 (11)

Return Metrics

97.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€40,818€81,637€122,455€163,274€204,092€408,185€1,224,555
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€120,000€120,000€120,000€120,000€120,000€120,000€120,000
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€195,318€240,772€286,364€332,100€377,983€609,772€1,588,645

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

97.72%

Cap Rate

28.2%

Return on Investment

116.17%

property-location

38 Andreas-Hofer-Straße Innsbruck, Tirol, 6020

3 bed • 1 bath • 6 guests

467

Airbnb Investor Score

€30,501

Annual Profit

28.2%

Cap Rate

97.7%

Cash on Cash

€62,476

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €262/night at 77% occupancy.Projected nightly rate is €234/night at 73% occupancy.

Top 51% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€60,184

Avg annual revenue

73%

Avg occupancy rate

€234

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

€65k

€115k

€170k

Sign up to see the data on 40 all comparables

€40,819

Profit

Revenue

€62,476

Operating Expenses

€20,173

Operating Income

€42,304

Mortgage & Taxes

€1,485

Profit (Cash Flow)

€40,819

€37,267

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€7,267

Total

€37,267

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

97.72%

Cap Rate

28.2%

Profit (Cummulative)

€40,819

€120,000

€7,267

€4,500

€0

Total Gain

€48,522

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service