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 Buindgasse, Oberstdorf, BY, 87561

1 bed • 1 bath • 1 guests • €70

BNB

Calc

Annual Revenue

€43,660

Profit (Cash Flow)

€29,034

Cap Rate

41482.9%

Annual Revenue

€43,660

AirDNA projects €120/night at 72% occupancy ($31,503). Airbtics projects €117/night at 73% occupancy ($31,203). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 92% occupancy rate, €130 rate per night.

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

Percentiles25%50%75%90%
Revenue€21,218€30,711€44,093€57,001
Occupancy64%76%92%95%
Nightly Rate€90€110€130€162

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
3 Mondschein

No image available

€58,583
€218
73%
111€58❌❌❌Y / N⭐️ 0 (1)
Gemütliche Ferienwohnung (2) im Herzen Oberstdorfs

No image available

€36,960
€116
85%
111€65❌❌❌Y / N⭐️ 5 (8)
Ferienwohnung 2 im EG

No image available

€57,370
€194
81%
111€0❌❌❌Y / Y⭐️ 0 (0)
ruheplatz

No image available

€16,093
€65
66%
111€50❌❌❌N / N⭐️ 4.5 (30)
Ferienwohnung von Löw

No image available

€35,342
€126
76%
111€69❌❌❌N / Y⭐️ 5 (17)
2 Goldsegen

No image available

€40,490
€155
71%
111€119❌❌❌Y / Y⭐️ 5 (1)
1 Sternstunde

No image available

€56,754
€211
73%
111€57❌❌❌Y / N⭐️ 0 (1)
Sonnige Ferienwohnung (3) im Herzen Oberstdorfs

No image available

€38,406
€129
80%
111€65❌❌❌Y / Y⭐️ 5 (10)
for active people

No image available

€22,765
€115
54%
115€129❌❌❌Y / Y⭐️ 4.5 (86)
Ferienwohnung im Herzen von Oberstdorf #

No image available

€40,723
€143
77%
113€65❌❌❌Y / Y⭐️ 5 (225)
Bergwiesenblick

No image available

€64,880
€217
80%
111€200❌❌❌Y / N⭐️ 0 (2)
Appartement 5 - Öfnerspitze

No image available

€31,773
€91
95%
111€40❌❌❌Y / Y⭐️ 5 (17)
Appartement 1 - Kegelkopf

No image available

€28,728
€88
89%
111€40❌❌❌Y / Y⭐️ 5 (3)
Appartement 2 - Rubihorn

No image available

€26,064
€77
92%
111€40❌❌❌Y / Y⭐️ 4.5 (16)
dorfplatz

No image available

€29,799
€123
65%
111€79❌❌❌Y / Y⭐️ 5 (6)
Ferienwohnung 2 neu

No image available

€34,939
€107
88%
111€76❌❌❌Y / Y⭐️ 5 (11)
102 Frohnatur Alpgaustr. 3

No image available

€22,245
€91
64%
111€81❌❌❌N / Y⭐️ 0 (1)
Appartement 9 - Fürschießer

No image available

€30,586
€90
92%
111€40❌❌❌Y / Y⭐️ 5 (13)
Appartement 8 - Linkerskopf

No image available

€31,790
€90
96%
111€40❌❌❌Y / Y⭐️ 5 (7)
Appartement 4 - Riffenkopf

No image available

€32,336
€92
95%
111€40❌❌❌Y / Y⭐️ 5 (8)
deinplatz

No image available

€23,683
€116
55%
111€69❌❌❌Y / Y⭐️ 5 (10)
Appartement 6 - Krottenkopf

No image available

€30,408
€90
92%
111€40❌❌❌Y / Y⭐️ 5 (11)
lieblingsplatz

No image available

€31,279
€132
64%
111€89❌❌❌Y / Y⭐️ 4.5 (9)
Rossgund 95

No image available

€39,310
€150
71%
111€104❌❌❌Y / Y⭐️ 0 (0)
Wohnen mitten in Oberstdorf

No image available

€18,077
€62
80%
114€0❌❌✅Y / Y⭐️ 4.5 (17)
Appartement 3 - Himmelschrofen

No image available

€30,503
€88
94%
111€40❌❌❌Y / Y⭐️ 0 (2)
Ferienwohnung 12 - Hochrappenkopf

No image available

€39,361
€111
97%
111€60❌❌❌Y / Y⭐️ 0 (2)
Ferienwohnung im Herzen Oberstdorfs

No image available

€20,544
€97
57%
111€60❌❌❌Y / N⭐️ 5 (3)
Ferienwohnung Bergliebe inkl. SommerBergBahnTicket

No image available

€20,449
€130
43%
114€0❌❌❌N / Y⭐️ 0 (1)
Appartement 7 - Geißberg

No image available

€28,571
€81
96%
111€40❌❌❌Y / Y⭐️ 5 (16)
Dein-Oberstdorf

No image available

€34,874
€101
94%
101€0❌❌❌N / N⭐️ 5 (5)
Ferienwohnung 10 - Höfats

No image available

€34,226
€109
86%
111€60❌❌❌Y / Y⭐️ 0 (2)
Ferienwohnung 11 - Hohes Licht

No image available

€37,908
€110
94%
111€60❌❌❌Y / Y⭐️ 5 (5)
Wohnung Sonnenschein

No image available

€20,571
€99
57%
111€0❌❌❌N / Y⭐️ 0 (0)
Wohnung 2

No image available

€30,133
€116
70%
111€65❌❌❌Y / N⭐️ 5 (1)
Alpine Studios Oberstdorf - Appartement Fellhorn

No image available

€23,598
€81
74%
113€40❌❌✅Y / Y⭐️ 5 (28)
Ferienwohnung in bester Lage Oberstdorfs

No image available

€9,867
€63
42%
116€60❌❌❌Y / Y⭐️ 5 (9)
Wohnung 1

No image available

€19,692
€112
46%
111€65❌❌❌Y / Y⭐️ 5 (5)

Return Metrics

982.93% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€29,034€58,068€87,102€116,137€145,171€290,343€871,029
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€55€55€55€55€55€55€55
Down Payment€14€14€14€14€14€14€14
Property Appreciation€2€4€6€8€11€24€99
Total Return€29,106€58,142€87,179€116,216€145,252€290,437€871,199

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

982.93%

Cap Rate

41,482.91%

Return on Investment

983.03%

property-location

Buindgasse Oberstdorf, Bayern, 87561

1 bed • 1 bath • 1 guests

373892

Airbnb Investor Score

€29,034

Annual Profit

41482.9%

Cap Rate

982.9%

Cash on Cash

€43,660

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €120/night at 72% occupancy.Projected nightly rate is €117/night at 73% occupancy.

Top 26% of comparables

Top 26% 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.

€31,281

Avg annual revenue

73%

Avg occupancy rate

€117

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

€45k

€65k

Sign up to see the data on 40 all comparables

€29,034

Profit

Revenue

€43,660

Operating Expenses

€14,622

Operating Income

€29,038

Mortgage & Taxes

€4

Profit (Cash Flow)

€29,034

€2,954

Cash Investment

Down Payment

€14

Renos & Furnishing

€2,938

Closing Costs

€2

Total

€2,954

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

982.93%

Cap Rate

41,482.91%

Profit (Cummulative)

€29,034

€56

€2,938

€2

€0

Total Gain

€29,037