BNBCalc Short Term Rental Investment Analysis Baldeckweg, Bad Urach, BW, 72574

2 bed • 1 bath • 4 guests • €80,000

BNB

Calc

Annual Revenue

€22,027

Profit (Cash Flow)

€5,697

Cap Rate

12.5%

Annual Revenue

€22,027

AirDNA projects €65/night at 72% occupancy ($17,129). Airbtics projects €91/night at 66% occupancy ($22,026). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, €91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,621	€22,307	€28,812	€39,298
Occupancy	57%	68%	74%	85%
Nightly Rate	€73	€88	€103	€123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Schöne Ferienwohnung in Künstlerhaus in St. Johann	€13,344	€74	48%	2	1	2	€39	❌	❌	✅	Y / Y	⭐️ 5 (62)
Ruhe & Entspannung/ Wandern & Radfahren /Yoga	€17,187	€85	54%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (86)
Zum Sternberg (183764)	€21,953	€92	65%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Ferienwohnung "Haldeblick"	€22,121	€81	73%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (58)
Natalie (162437)	€20,635	€74	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Geräumige, gemütliche Wohnung!	€19,847	€73	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Ferienwohnung Alb Träume	€23,079	€74	85%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Ferienwohnung am Biosphärengebiet für 2 - 4 Pers.	€13,404	€61	59%	2	1	2	€29	❌	❌	❌	N / Y	⭐️ 5 (90)
Ferienwohnung am Wasserfall	€17,643	€89	53%	2	1	1	€14	❌	❌	❌	Y / N	⭐️ 5 (11)
Ferienwohnung Kirschbaum	€18,049	€71	69%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
AlbLounge VIP Appartement	€26,227	€101	69%	2	1	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (26)
Schicke Fewo mit Fernsicht	€21,760	€80	72%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (76)
Ferienwohnung/App. für 5 Gäste mit 105m² in Owen (131511)	€23,443	€109	59%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
DG Wohnung Outletcity Metzingen	€23,664	€90	70%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (8)
outlet-fewo-metzingen	€15,589	€97	44%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (194)
Ferienwohnung in Metzingen beim Outlet	€14,354	€77	51%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (79)
Ermis Apartments - mit großer Terrasse big terrace	€29,530	€123	65%	2	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (31)
Ermis Apartments Deluxe Apartment	€29,027	€114	69%	2	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (18)
Gemütliches Zuhause auf Zeit	€15,001	€52	78%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (136)
Maison Madlene, das Besondere!	€16,456	€63	71%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (66)
FeWo Reutlingen Metzstrasse og 1	€40,355	€119	91%	2	1.5	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (48)
Exkl. 3Z Stadt Apartment Hight Level bis 5 P WLAN	€29,006	€132	60%	2	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (70)
Large, modern family-friendly 4-room apartment	€21,611	€88	66%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (48)
3 - room apartment - Reutlingen Heinestr og	€41,108	€123	89%	2	1.5	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (28)
"Relaxing" / 3-Zimmer Wohnung	€14,617	€100	37%	2	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Apartment Keuerleber ankommen und Wohlfühlen	€30,106	€90	89%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (58)
Klara's Ferienhäusle mit Charme	€15,253	€56	72%	2	1	2	€39	❌	❌	✅	Y / Y	⭐️ 4.5 (215)
ALB-Wohnung - Schwäbische Alb	€18,463	€62	82%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Neu Renovierte Wohnung in RT	€19,200	€90	55%	2	1	2	€49	❌	❌	❌	N / N	⭐️ 3.5 (5)
Schnuckelige Ferienwohnung zum Shoppen + Wandern	€16,494	€55	80%	2	1	2	€14	❌	❌	❌	N / Y	⭐️ 4.5 (230)
Ferienhaus Christel, (Bad Urach), Ferienwohnung Panoramablick 62 qm, 2 Schlafzimmer, max. 2 Personen	€22,420	€100	61%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Neuffen, Studio 11 gemütl. big bed 2,70m	€23,472	€88	69%	2	1	3	€68	❌	❌	✅	Y / Y	⭐️ 5 (11)
Haus Philipp, (Bad Urach), Ferienwohnung, 70qm, 2 Schlafzimmer, 1 Wohn-/Schlafzimmer, max. 5 Persone	€44,502	€190	64%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Apartment with view	€18,168	€160	31%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charmantes Ferienhaus	€26,851	€102	58%	2	1.5	3	€157	❌	❌	✅	Y / Y	⭐️ 0 (1)
Zentrale Ferienwohnung Schw. Alb	€16,507	€65	68%	2	1	3	€24	❌	❌	❌	N / Y	⭐️ 5 (23)
FeWo u. Reußenstein mit Grill und tollem Garten	€16,761	€76	57%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (77)
Gemütliches Apartments mit Küche	€24,278	€128	52%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (56)
Haus am Vogelherd	€17,704	€55	85%	2	1	3	€49	❌	❌	✅	Y / Y	⭐️ 5 (144)
Apartment Reutlingen Metzstrasse	€41,203	€119	94%	2	1	1	€49	❌	❌	❌	N / Y	⭐️ 5 (30)

Return Metrics

25.16% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,696	€11,393	€17,090	€22,787	€28,484	€56,968	€170,906
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€63,999	€63,999	€63,999	€63,999	€63,999	€63,999	€63,999
Down Payment	€16,000	€16,000	€16,000	€16,000	€16,000	€16,000	€16,000
Property Appreciation	€2,400	€4,872	€7,418	€10,040	€12,741	€27,513	€114,180
Total Return	€88,096	€96,265	€104,508	€112,828	€121,226	€164,482	€365,087

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.16%

Cap Rate

12.45%

Return on Investment

40.73%

Baldeckweg Bad Urach, Baden-Württemberg, 72574

2 bed • 1 bath • 4 guests

Purchase Price

146

Airbnb Investor Score

€5,696

Annual Profit

12.5%

Cap Rate

25.2%

Cash on Cash

€22,027

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €65/night at 72% occupancy.Projected nightly rate is €91/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€22,509

Avg annual revenue

66%

Avg occupancy rate

€91

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

€25k

€35k

€45k

€5,697

Profit

Revenue

€22,027

Operating Expenses

€12,063

Operating Income

€9,963

Mortgage & Taxes

€4,267

Profit (Cash Flow)

€5,697

€22,641

Cash Investment

Down Payment

€16,000

Renos & Furnishing

€4,241

Closing Costs

€2,400

Total

€22,641

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.16%

Cap Rate

12.45%

Return on Investment

40.73%