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 Erkerweg, Chemnitz, SN, 09114

2 bed • 1 bath • 4 guests • €120,000

BNB

Calc

Annual Revenue

€19,941

Profit (Cash Flow)

€1,480

Cap Rate

6.6%

Annual Revenue

€19,941

AirDNA projects €84/night at 65% occupancy ($20,005). Airbtics projects €81/night at 67% occupancy ($19,941). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 67% occupancy rate, €81 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,910€22,568€27,307€32,529
Occupancy58%73%78%81%
Nightly Rate€68€81€92€106

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
TOP modernes und großes Galerie Apartment

No image available

€28,022
€98
78%
213€0❌❌✅Y / Y⭐️ 5 (16)
☆ Design Studio ☆ mit NETFLIX / WIFI

No image available

€21,439
€69
80%
211€27❌❌❌Y / Y⭐️ 5 (119)
Kaßberg-gemütliches Erdgeschoss mit Gartenzugang

No image available

€22,074
€89
65%
213€116❌❌✅Y / Y⭐️ 4.9 (69)
4 Betten Wohnung in Chemnitz

No image available

€17,914
€87
55%
215€60❌❌❌Y / N⭐️ 0 (2)
StadtNatur Apartment am Küchwald

No image available

€26,960
€90
79%
211€60❌❌❌Y / Y⭐️ 5 (9)
Premium Quarter "Karl" with own parking space

No image available

€27,441
€87
81%
211€115❌❌✅Y / Y⭐️ 5 (11)
Große urige Wohnung / Jugendstil

No image available

€11,196
€68
43%
211€40❌❌❌Y / Y⭐️ 4.8 (25)
The Grande Kaßberg Apartment

No image available

€22,859
€77
77%
211€35❌❌❌Y / Y⭐️ 5 (54)
☆ Kaßberg Apartment ☆ im Retro-Stil /Netflix&WiFi

No image available

€23,953
€81
77%
211€35❌❌❌Y / Y⭐️ 5 (106)
FullHouse | Chemnitz | Z25 Wyoming | 2 Bedroom

No image available

€18,826
€87
56%
211€49❌❌❌Y / N⭐️ 4.5 (10)
☆ Kaßberg - Studio ☆ mit Balkon + Wifi + Netflix

No image available

€21,567
€80
70%
211€35❌❌❌Y / Y⭐️ 5 (42)
Schöne 2-Raum-Wohnung zum Wohlfühlen!

No image available

€9,468
€32
75%
211€20❌❌❌N / Y⭐️ 5 (167)
Riesig und super gemütlich

No image available

€33,468
€129
69%
223€80❌❌✅Y / Y⭐️ 4.8 (25)
Hochwertig wohnen über den Dächern des Kaßbergs

No image available

€22,395
€114
52%
213€65❌❌✅Y / Y⭐️ 4.8 (45)
Anna • Ganze Wohnung im Zentrum, WiFi, Stellplatz

No image available

€12,208
€47
68%
212€25❌❌❌N / Y⭐️ 5 (154)
☆ Stilvolles Apartment☆ Balkon/Netflix&zentrumsnah

No image available

€20,235
€66
79%
21.51€27❌❌❌Y / Y⭐️ 5 (83)
Eva • Ganze Wohnung mit 2 Schlafzimmern, WiFi, P

No image available

€14,839
€50
77%
212€30❌❌❌N / N⭐️ 5 (8)
Studio THREE / Wi-Fi / 3 Betten

No image available

€16,336
€52
83%
212€25❌❌✅Y / Y⭐️ 5 (34)
King-Boxspringbett im Zentrum stilvoll & gemütlich

No image available

€23,278
€101
61%
211€25❌❌✅Y / Y⭐️ 5 (23)
Boxspringbett im Zentrum edel & modern

No image available

€28,541
€103
74%
211€24❌❌✅Y / Y⭐️ 5 (16)
Queensizebett im Zentrum: Gemütlich & hell

No image available

€23,172
€87
71%
211€25❌❌✅Y / Y⭐️ 5 (64)
Schloßchemnitz, großes Balkon-Apartment im Grünen

No image available

€30,881
€106
79%
213€50❌❌✅Y / Y⭐️ 4.7 (57)
Familienwohnung in Sonnenberg

No image available

€20,589
€77
69%
212€69❌❌❌Y / Y⭐️ 4.5 (8)
Edler Wohnraum: 2 BR A/C Balcony Coffee Maker Lift

No image available

€56,707
€174
89%
211€0❌❌❌Y / Y⭐️ 5 (62)
Designer-Maissonette-Apartment-Private Bathroom-Ci

No image available

€27,867
€75
96%
21.51€114❌❌✅Y / N⭐️ 4.5 (3)
Kaßberg - Idylle

No image available

€18,620
€76
67%
212€0❌❌❌Y / Y⭐️ 5 (154)
Helle Monteurwohnung in Chemnitz

No image available

€22,154
€103
58%
211€25❌❌❌Y / N⭐️ 5 (3)
Zentrumsnahe Maisonettewohnung-WLAN-2 Doppelbetten

No image available

€13,875
€68
55%
212€35❌❌❌Y / Y⭐️ 5 (54)
FullHouse | Chemnitz | Rosenhof C8 | Zentrum

No image available

€16,903
€76
58%
201€59❌❌❌N / N⭐️ 4.5 (24)
Dora • Ganze Wohnung mit 2 Schlafzimmern, WiFi & P

No image available

€17,141
€60
75%
212€30❌❌❌Y / Y⭐️ 5 (59)
Exklusive Wohnung am See I 75m² I Kingsize-Bett

No image available

€28,025
€97
75%
21.51€60❌❌❌Y / Y⭐️ 5 (54)
Lutherviertel-Balkon-Apartment mit 2 Schlafzimmern

No image available

€26,279
€91
76%
213€115❌❌✅Y / Y⭐️ 4.8 (35)
Komplette Wohnung in Chemnitz

No image available

€23,829
€82
79%
211€0❌❌✅Y / N⭐️ 0 (0)
Luxury 3 Room Chemnitz

No image available

€16,955
€59
72%
21.51€79❌❌❌Y / Y⭐️ 0 (2)
Modern 50m² apartment, Netflix & kitchen, central

No image available

€8,278
€27
81%
214€30❌❌❌Y / Y⭐️ 4.8 (128)
Ferienwohnung "Käthe"

No image available

€6,455
€33
50%
212€30❌❌❌Y / Y⭐️ 4.5 (24)
Classic Suite Chemnitz

No image available

€23,828
€79
77%
211€59❌❌❌Y / Y⭐️ 5 (13)

Return Metrics

4.63% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€1,480€2,960€4,441€5,921€7,401€14,803€44,411
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€95,999€95,999€95,999€95,999€95,999€95,999€95,999
Down Payment€24,000€24,000€24,000€24,000€24,000€24,000€24,000
Property Appreciation€3,600€7,308€11,127€15,061€19,112€41,269€171,271
Total Return€125,080€130,268€135,568€140,982€146,514€176,073€335,683

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.63%

Cap Rate

6.56%

Return on Investment

21.19%

property-location

Erkerweg Chemnitz, Sachsen, 09114

2 bed • 1 bath • 4 guests

37

Airbnb Investor Score

€1,480

Annual Profit

6.6%

Cap Rate

4.6%

Cash on Cash

€19,941

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects €84/night at 65% occupancy ($20,005.47). Airbtics projects €81/night at 67% occupancy ($19,941).

Top 66% of comparables

Top 51% 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.

€20,801

Avg annual revenue

67%

Avg occupancy rate

€81

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

€40k

€60k

Sign up to see the data on 40 all comparables

€1,480

Profit

Revenue

€19,941

Operating Expenses

€12,061

Operating Income

€7,880

Mortgage & Taxes

€6,400

Profit (Cash Flow)

€1,480

€31,941

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€4,341

Closing Costs

€3,600

Total

€31,941

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.63%

Cap Rate

6.56%

Profit (Cummulative)

€1,480

€96,000

€4,341

€3,600

€0

Total Gain

€6,771

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service