BNBCalc Short Term Rental Investment Analysis Biebesheimer Str., Gernsheim, HE, 64579

1 bed • 1 bath • 2 guests • $150,000

BNB

Calc

Annual Revenue

$18,145

Profit (Cash Flow)

-$8,012

Cap Rate

1.4%

Annual Revenue

$18,145

AirDNA projects $108/night at 46% occupancy ($18,145). Airbtics projects $76/night at 65% occupancy ($18,043). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 46% occupancy rate, $108 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,454	$18,144	$26,929	$31,840
Occupancy	57%	68%	78%	82%
Nightly Rate	$58	$71	$92	$103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tinyhouse	$8,039	$92	23%	1	0	3	$9	❌	❌	❌	N / Y	⭐️ 5 (1)
Luxury Guest Suite 120qm im Luft-Kurort mit Sauna	$18,721	$129	37%	1	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Cosy Apartment Bensheim Stadt	$16,708	$83	55%	1	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (24)
Wer die Natur liebt, ist hier genau richtig	$24,278	$71	91%	1	2	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (50)
Conveniently Located Executive Apartment	$13,271	$60	58%	1	2	3	$54	❌	❌	❌	N / Y	⭐️ 4.8 (70)
Gäste Apartment nähe Golfplatz 2	$31,033	$139	61%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Apartment in Gernsheim	$17,908	$68	71%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (42)
Modernes Gästeapartment in ruhiger Lage	$13,362	$50	68%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Gemütliche Wohnung in Pfungstadt 32m² Klimaanlage	$11,828	$57	55%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.9 (31)
Underground - Modernes Ferienapartement Pfungstadt	$22,135	$84	72%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Loft in alter Scheune zum Wohnen und Arbeiten	$13,878	$45	82%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
Schöne Ferienwohnung No. 3/ Reiterhof Bergstraße	$25,536	$87	78%	1	1	3	$38	❌	❌	✅	Y / Y	⭐️ 5 (62)
Apartment centrally located in the Rhine-Main area	$30,158	$103	80%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Wunderschöne Wohnung mitten in Rheinhessen	$15,670	$57	70%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 4.9 (72)
Frühstück inkl.: Deine Auszeit in Gernsheim.	$34,552	$160	59%	1	2	1	$98	❌	❌	❌	Y / Y	⭐️ 0 (0)
Homeland	$13,018	$92	37%	1	1	3	$22	❌	❌	❌	N / Y	⭐️ 5 (8)
Schöne Ferienwohnung zentral in Pfungstadt gelegen	$15,333	$59	69%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Ferienwohnung in 64319 Pfungstadt	$14,155	$59	63%	1	1	3	$32	❌	❌	❌	N / Y	⭐️ 4.8 (24)
1-Raum-Apartment "Lifestyle 2" in Bensheim, DA-HD	$27,238	$95	77%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (1)
Elias Ruheoase	$24,639	$106	62%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Guesthouse - Guntersblum	$15,178	$68	58%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (30)
Ruhige Wohnung in zentraler Lage	$23,296	$67	95%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (64)
Hübsche Zweizimmerwohnung mit Schlossblick	$18,677	$63	81%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Ferienwohnung Poth	$7,163	$103	19%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ferienapartment 2	$28,418	$94	81%	1	1	3	$48	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Kiki' gemütliches Apartment am Feldrand	$6,368	$36	46%	1	1	2	$16	❌	❌	❌	N / Y	⭐️ 4.8 (33)
Gemütliches kleines Gästehaus im Grünen (zentral)	$12,692	$51	68%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (48)
Appartement am Waldrand	$10,075	$43	61%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.9 (45)
Schönes Gästehaus mit Terrasse, Garten, Parkplatz	$29,289	$99	79%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (76)
Ferienwohnung-Bensheim-Auerbach	$12,952	$65	54%	1	1	4	$32	❌	❌	❌	Y / N	⭐️ 4.8 (40)
Kleines, feines Haus mit großem Charme	$21,246	$85	64%	1	1	2	$48	❌	❌	✅	Y / Y	⭐️ 5 (39)
Casa Bergstraße 3	$22,356	$77	77%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Gemütliche Unterkunft in Pfungstadt 38 m² Klimaanl	$15,105	$61	67%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.7 (7)
Apartement “Heckeresje“ im Herzen Pfungstadt's	$23,252	$74	82%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.8 (82)
Über den Dächern Bensheims	$23,651	$71	89%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (33)
Auszeit in Auerbach	$11,035	$101	27%	1	1	4	$48	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mira´s Ferienwohnung in der schönen Weingegend	$15,424	$49	86%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Schöne Ferienwohnung im Souterrain für 2 auf 44 m2	$15,193	$74	55%	1	1	1	$16	❌	❌	❌	N / N	⭐️ 4.8 (26)
Wohnung für 2-3 Personen, gratis parken	$12,262	$42	76%	1	1	5	$54	❌	❌	✅	Y / Y	⭐️ 5 (5)
Gemütliche Zweizimmerwohnung	$12,626	$45	76%	1	1	3	$16	❌	❌	✅	Y / Y	⭐️ 4.7 (108)

Return Metrics

-20.67% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,012	-$16,024	-$24,036	-$32,048	-$40,060	-$80,120	-$240,362
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,473	$3,038	$4,699	$6,462	$8,334	$19,577	$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	$27,961	$26,148	$24,571	$23,240	$22,165	$21,043	$123,726

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.67%

Cap Rate

1.4%

Return on Investment

-5.26%

Biebesheimer Str. Gernsheim, Hessen, 64579

1 bed • 1 bath • 2 guests

Purchase Price

$18,145

Annual Revenue

BNBCalc predicts this property will get $76 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$18,192

Avg annual revenue

65%

Avg occupancy rate

$76

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

$15k

$25k

$35k

-$8,012

Profit

Revenue

$18,145

Operating Expenses

$16,039

Operating Income

$2,106

Mortgage & Taxes

$10,119

Profit (Cash Flow)

-$8,012

$38,750

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$4,250

Closing Costs

$4,500

Total

$38,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.67%

Cap Rate

1.4%

Return on Investment

-5.26%