BNBCalc Short Term Rental Investment Analysis Enzstraße, Pforzheim, BW, 75181

1 bed • 1 bath • 2 guests • €80,000

BNB

Calc

Annual Revenue

€26,486

Profit (Cash Flow)

€9,075

Cap Rate

16.7%

Annual Revenue

€26,486

AirDNA projects €58/night at 62% occupancy ($13,044). Airbtics projects €74/night at 75% occupancy ($20,251). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, €87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,935	€21,653	€27,447	€34,484
Occupancy	69%	78%	83%	88%
Nightly Rate	€54	€74	€87	€103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pforzheim/Eut Stuttgart Karlsruhe ParkhausTerrasse	€15,348	€75	56%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Wohnung in Pforzheim	€18,321	€63	78%	1	1	1	€6	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Eigentumswohnung mit Kamin nahe Pforzheim	€15,823	€54	77%	1	1	4	€31	❌	❌	❌	N / Y	⭐️ 5 (17)
Privat Zimmer mit freistehender Badewanne	€8,013	€40	50%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 4.5 (279)
Sonniges Apartment in ruhiger und zentraler Lage	€20,301	€87	60%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (49)
Wunderschönes 2 Zimmer Apartment Zentrum Goldstadt	€23,041	€76	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Schönes 2 Zimmer Apartment zentral gelegen	€22,827	€74	83%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (130)
Innenstadt Studio	€24,897	€90	71%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Studio-Apartment nahe Zentrum	€13,630	€74	47%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Design \| Hochschule \| Wildpark \| Zentral \| Netflix	€29,890	€106	73%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Wunderschönes Appartament in Goldstadt Pforzheim	€23,624	€80	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (12)
Sweet Dreams....	€15,340	€48	83%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 5 (70)
Zentrales & stilvolles Apartment (Nähe H.Bahnhof)	€10,844	€66	43%	1	1	1	€12	❌	❌	❌	Y / Y	⭐️ 4.8 (145)
COSY-Apartment. Quiet & Cozy. Free Parking. 80m²	€32,940	€105	86%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Ferienwohnung Pforzheim	€18,779	€69	69%	1	1	1	€76	❌	❌	✅	N / N	⭐️ 4 (3)
Direct connection to Pforzheim train station +WIFI	€15,750	€54	77%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Nahe an der City	€18,813	€86	58%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Kingsize Bett, Terrasse, Netflix, zwei Zimmer	€25,356	€86	74%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (34)
City Flat Pforzheim Center	€29,328	€103	78%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Ferienwohnung am Wildpark	€27,204	€94	79%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (77)
Black Forest Idyll 1-Room Apartment	€28,350	€92	82%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ferienwohnung an der Nagold (Liebeneckstraße)	€19,250	€63	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
BOHO-Apartment. Feel like Home. Tiny Bath. Garage	€38,372	€150	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
ruhige 50qm Wohnung, Wifi, Parkplatz, max. 4P	€16,533	€54	82%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Einliegerwohnung mit eigenem Garten NEU mit Küche	€11,806	€54	60%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (39)
apartment pearl	€21,001	€79	71%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (5)
Casa di Lara	€16,081	€50	88%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (25)
Feel@Home Apartment, Blackforest, calm&cosy, 80sqm	€25,009	€83	82%	1	1	3	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
L8 Street-Gneisenaustraße 9	€18,219	€54	84%	1	1	6	€110	❌	❌	❌	Y / N	⭐️ 3 (1)
Ferienwohnung Schwarzwaldstr. (Terrasse&Parkplatz)	€25,818	€89	79%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Charmante Dachgeschosswohnung	€38,230	€123	85%	1	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
Ferienwohnung zum Wohlfühlen	€11,599	€46	66%	1	1	3	€52	❌	❌	✅	N / Y	⭐️ 4.8 (60)
Apartment Rubin	€20,767	€82	68%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 0 (0)
Caleva’s BnB	€14,292	€47	83%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Wohnung in Eutingen	€23,261	€66	94%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (4)
Schöne neu ausgestattete Wohnung	€15,324	€47	89%	1	1	6	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Beautiful vintage 1 room apartment Pforzheim	€21,104	€63	91%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern studio apartment \| parking \| terrace	€32,758	€97	88%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (10)
#Gemütliche Stadtwohnung	€15,883	€53	80%	1	1	1	€26	❌	❌	❌	N / N	⭐️ 4 (2)
New furniture: Flat-pedestrian Area in Pforzheim	€15,534	€56	72%	1	1	5	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (49)

Return Metrics

42.28% 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)	€9,075	€18,150	€27,225	€36,301	€45,376	€90,753	€272,259
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	€91,475	€103,022	€114,644	€126,341	€138,118	€198,266	€466,440

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.28%

Cap Rate

16.67%

Return on Investment

58.72%

Enzstraße Pforzheim, Baden-Württemberg, 75181

1 bed • 1 bath • 2 guests

Purchase Price

230

Airbnb Investor Score

€9,075

Annual Profit

16.7%

Cap Rate

42.3%

Cash on Cash

€26,486

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €58/night at 62% occupancy.Projected nightly rate is €74/night at 75% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€20,981

Avg annual revenue

75%

Avg occupancy rate

€74

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

€20k

€30k

€40k

€9,075

Profit

Revenue

€26,486

Operating Expenses

€13,144

Operating Income

€13,342

Mortgage & Taxes

€4,267

Profit (Cash Flow)

€9,075

€21,461

Cash Investment

Down Payment

€16,000

Renos & Furnishing

€3,061

Closing Costs

€2,400

Total

€21,461

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.28%

Cap Rate

16.67%

Return on Investment

58.72%