BNBCalc Short Term Rental Investment Analysis Blücherstraße, Augsburg, BY,

1 bed • 1 bath • 1 guests • €240,000

BNB

Calc

Annual Revenue

€26,043

Profit (Cash Flow)

€511

Cap Rate

5.5%

Annual Revenue

€26,043

AirDNA projects €88/night at 69% occupancy ($22,170). Airbtics projects €102/night at 70% occupancy ($26,042). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, €102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,174	€25,370	€36,095	€44,715
Occupancy	59%	73%	81%	88%
Nightly Rate	€82	€93	€119	€135

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Apartment 350m downtown 2BR 2BATH	€22,906	€92	65%	1	1.5	1	€55	❌	❌	❌	Y / Y	⭐️ 5 (103)
Wohnung mit Altstadt-Charme	€26,284	€95	74%	1	1	2	€50	❌	❌	❌	N / Y	⭐️ 5 (47)
wohnliches apartment 2P \| privater Parkplatz	€25,709	€83	81%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
♔Wohnen beim historischen Rathaus am Wasserkanal♕	€15,462	€71	58%	1	1	4	€25	❌	❌	❌	Y / Y	⭐️ 5 (70)
Bahnhof City Ein Zimmer-Apartment EG links	€20,474	€92	59%	1	1	2	€55	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Bahnhof City Zwei Zimmer-Apartment EG rechts	€24,186	€92	69%	1	1	2	€55	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Lexapartments☆Oldtown☆centre☆2 rooms 60sq☆	€21,435	€95	59%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Artsy & cozy Apartment Augsburg	€19,602	€145	34%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (8)
charmant Leben im Textilviertel_zentral & ruhig	€26,773	€81	88%	1	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (86)
Wohnung Augsburg zentral gelegen	€19,257	€89	58%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modernes apartment 2P \| Zentral \| Parkplatz	€33,096	€100	88%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Schickes Appartement in zentraler Lage in Augsburg	€19,136	€74	69%	1	1	4	€20	❌	❌	❌	Y / Y	⭐️ 5 (20)
Super zentrale und traumhaft schöne Stadtwohnung	€36,359	€135	72%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (32)
Traumhafte und hochwertige Stadtwohnung im Zentrum	€38,616	€128	81%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (32)
#1 AUGSBURG UNESCO: real Airbnb old town	€30,608	€116	70%	1	1	1	€50	❌	❌	✅	N / Y	⭐️ 5 (182)
(Er)lebe das historische Augsburg/	€18,490	€54	93%	1	1	2	€23	❌	❌	❌	Y / Y	⭐️ 5 (244)
Comfy flat in the centre	€19,802	€55	96%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (522)
Lovely and quiet Maisonette Apartment in Augsburg	€19,723	€90	59%	1	2	3	€25	❌	❌	❌	Y / Y	⭐️ 5 (23)
Arbio I Beach style Apart	€38,880	€119	88%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Traumhafte Wohnung mit optimaler Verkehrsanbindung	€18,526	€86	54%	1	1	1	€50	❌	❌	❌	N / Y	⭐️ 5 (13)
maisonette loft with large terrace historic center	€32,789	€96	92%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (38)
Gemütliche 2-Zi-Whg. direkt am Römischen Museum	€19,639	€66	74%	1	1	2	€83	❌	❌	❌	N / Y	⭐️ 5 (122)
Zentral gelegenes Apartment	€24,077	€89	74%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Luxus Apartment mit 2 Terrassen	€18,708	€111	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Zentrum - Altstadt - Top Lage - Appartment	€25,286	€83	82%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (49)
LIBORiA I Altbau I Innenstadt	€24,810	€131	49%	1	1	1	€65	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Stilvolle Wohnung am Rande der Augsburger Altstadt	€27,467	€94	79%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (113)
Antoni Homes: 2 Pers I Zentral I Studio I Balkon	€35,505	€119	77%	1	1	2	€60	❌	❌	❌	N / Y	⭐️ 4.8 (31)
Top 2-Zimmer\|City Center\|Nespresso\|Wifi\|Smart TV	€22,785	€77	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
City center \| Apt. for 2 \| Own garden \| Parking	€30,335	€121	65%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (15)
romantic 1 room appartment!	€10,068	€45	57%	1	1	4	€100	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Renoviertes Apartment in historischem Stadthaus	€16,904	€50	92%	1	1	3	€44	❌	❌	❌	Y / Y	⭐️ 5 (69)
ღAltstadttraum I Liboria	€45,543	€206	59%	1	1	2	€64	❌	❌	✅	N / Y	⭐️ 0 (2)
apt. for 2 \| city center \| parking \| own garden	€33,129	€119	74%	1	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (12)
Apt. for 2 \|Parking space \| Balcony \| City center	€36,886	€119	82%	1	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (16)
Zentrumnahes Apartment	€23,073	€85	74%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
ღAltstadtjuwel I Liboria	€62,079	€244	68%	1	1	2	€64	❌	❌	✅	N / Y	⭐️ 0 (1)
Classic & Cozy Timber Apartment	€20,788	€81	69%	1	1	1	€23	❌	❌	❌	Y / Y	⭐️ 5 (16)
Arbio I Loft-Style Lechhausen Schlößle	€36,737	€126	78%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.4 (15)

Return Metrics

0.87% 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)	€510	€1,021	€1,532	€2,043	€2,554	€5,108	€15,325
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€191,999	€191,999	€191,999	€191,999	€191,999	€191,999	€191,999
Down Payment	€48,000	€48,000	€48,000	€48,000	€48,000	€48,000	€48,000
Property Appreciation	€7,200	€14,616	€22,254	€30,122	€38,225	€82,539	€342,542
Total Return	€247,710	€255,637	€263,786	€272,165	€280,779	€327,648	€597,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.87%

Cap Rate

5.54%

Return on Investment

19.07%

Blücherstraße Augsburg, Bayern

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€510

Annual Profit

5.5%

Cap Rate

0.9%

Cash on Cash

€26,043

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €88/night at 69% occupancy.Projected nightly rate is €102/night at 70% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€26,238

Avg annual revenue

70%

Avg occupancy rate

€102

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

€25k

€45k

€65k

€511

Profit

Revenue

€26,043

Operating Expenses

€12,732

Operating Income

€13,310

Mortgage & Taxes

€12,800

Profit (Cash Flow)

€511

€58,152

Cash Investment

Down Payment

€48,000

Renos & Furnishing

€2,952

Closing Costs

€7,200

Total

€58,152

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.87%

Cap Rate

5.54%

Return on Investment

19.07%