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 Friedrich-Engels-Straße 10, Erfurt-Johannesvorstadt, Germany

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€28,402

Profit (Cash Flow)

€14,933

Cap Rate

Infinity%

Annual Revenue

€28,402

AirDNA projects €89/night at 66% occupancy ($21,530). Airbtics projects €82/night at 75% occupancy ($22,338). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 90% occupancy rate, €86 rate per night.

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

Percentiles25%50%75%90%
Revenue€15,634€23,089€29,325€39,677
Occupancy65%81%90%94%
Nightly Rate€64€76€86€112

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
Gemütliche 1-Zimmer-Wohnung im Herzen Deutschlands

No image available

€15,734
€78
54%
111€11❌❌❌Y / Y⭐️ 4.5 (68)
Neu! FeWo Nr. 3 im 3. OG-Nähe Stadtzentrum Erfurt!

No image available

€17,012
€82
57%
115€0❌❌❌Y / Y⭐️ 5 (9)
Schicke Wohnung in Zentrumsnähe

No image available

€19,477
€57
90%
111€31❌❌❌Y / Y⭐️ 4.6 (65)
Talgarten Studio 2

No image available

€20,592
€79
70%
111€29❌❌❌N / N⭐️ 3 (3)
Ruhige Stadtwohnung mit Balkon

No image available

€26,248
€81
89%
112€0❌❌❌Y / Y⭐️ 5 (491)
Neu sanierte Wohnung mit Balkon und Stellplatz

No image available

€28,472
€90
84%
112€41❌❌❌Y / Y⭐️ 5 (45)
Quiet & central studio in historic Bauhaus quarter

No image available

€18,906
€67
73%
113€42❌❌❌Y / Y⭐️ 5 (22)
Talgarten Studio 4

No image available

€20,814
€76
73%
111€29❌❌❌N / N⭐️ 4.5 (7)
ErfurterAltstadt Dschungel Apartment Wohnung

No image available

€26,734
€111
66%
111€0❌❌❌N / Y⭐️ 4.8 (11)
Apartment Zimmer 5 im Gerberhof Erfurt

No image available

€24,439
€176
38%
112€0❌❌❌N / N⭐️ 5 (40)
Wunderschönes Apartment in Erfurt

No image available

€17,875
€74
66%
112€11❌❌❌Y / Y⭐️ 5 (350)
5 Minuten ins Zentrum & privater Stellplatz !

No image available

€21,589
€60
98%
111€0❌❌❌Y / Y⭐️ 5 (442)
Apartment Zimmer 2 im Gerberhof Erfurt

No image available

€22,819
€164
38%
112€0❌❌❌N / Y⭐️ 5 (9)
Traumwohnung in historischer Schildchens-Mühle

No image available

€23,268
€65
95%
112€47❌❌❌Y / Y⭐️ 5 (292)
New Apart. I City I Balkon I Smart-TV I Queensize

No image available

€25,531
€96
69%
112€57❌❌❌Y / Y⭐️ 5 (44)
Grüne Oase inmitten der Altstadt

No image available

€20,243
€68
81%
111€5❌❌✅Y / N⭐️ 5 (49)
Large one bedroom with private kitchen & bathroom

No image available

€19,230
€64
82%
114€0❌❌❌N / Y⭐️ 5 (149)
★Cosy & bright Jugendstil Flat in the ❤ of Erfurt★

No image available

€23,822
€66
93%
111€51❌❌✅Y / Y⭐️ 5 (9)
★ Bright Jugendstil Apartment in the ❤ of Erfurt★

No image available

€27,703
€79
91%
111€51❌❌✅Y / Y⭐️ 5 (8)
Ferienwohnung Apartment Innenstadt Erfurt Wohnung

No image available

€45,314
€129
94%
112€63❌❌❌N / Y⭐️ 4.5 (6)
Apartement inkl Parkplatz unweit Zentrum

No image available

€22,059
€70
85%
112€28❌❌✅N / Y⭐️ 5 (271)
Apartment Zimmer 7 im Gerberhof Erfurt

No image available

€23,280
€163
39%
112€0❌❌❌N / Y⭐️ 4.5 (16)
Stadtperle am plätschernden Wasser - 2R Wohnung

No image available

€25,791
€79
87%
111€41❌❌✅Y / Y⭐️ 4.5 (25)
★ Snugly Jugendstil Flat in the ❤ of Erfurt ★

No image available

€22,969
€63
94%
111€51❌❌✅Y / Y⭐️ 4.5 (16)
★ Bright Jugendstil Apartment in the ❤ of Erfurt★

No image available

€29,726
€83
93%
111€51❌❌✅Y / Y⭐️ 0 (1)
★Cosy & bright Jugendstil Flat in the ❤ of Erfurt★

No image available

€22,505
€63
94%
111€51❌❌✅Y / Y⭐️ 5 (9)
Luxury Apart. I City I WLAN I Smart-TV I Queensize

No image available

€25,128
€89
74%
112€57❌❌❌N / Y⭐️ 5 (44)
Neu! FeWo Nr. 2 im EG-Nähe Stadtzentrum Erfurt!

No image available

€17,616
€72
67%
113€0❌❌❌Y / Y⭐️ 5 (79)
Ferienwohnung im Herzen Erfurts

No image available

€18,832
€103
50%
111€0❌❌❌Y / N⭐️ 4.2 (5)
Gemütliches Apartment mitten in Erfurts Altstadt

No image available

€13,487
€36
100%
112€31❌❌✅Y / Y⭐️ 5 (288)
Herberge Am Moritztor Apartment "August"

No image available

€16,210
€69
63%
111€26❌❌❌Y / Y⭐️ 5 (22)
Kleine Oase zum Wohlfühlen und Relaxen

No image available

€17,148
€86
53%
112€18❌❌❌N / Y⭐️ 5 (37)
Schönes Appartement direkt am Wenigemarkt

No image available

€20,341
€69
78%
112€37❌❌❌Y / Y⭐️ 5 (142)
Gästezimmer im Stadtzentrum mit Küche

No image available

€24,943
€76
90%
111€0❌❌✅N / Y⭐️ 5 (129)
Schöne Wohnung mit Balkon

No image available

€16,677
€53
82%
112€47❌❌❌Y / Y⭐️ 5 (157)
Schöne Ferienwohnung 54 m², Zentrumsnah, Kingbett

No image available

€20,647
€97
57%
112€26❌❌❌Y / Y⭐️ 5 (51)
Central/ in Altstadt "FeWo Geier"

No image available

€13,893
€83
46%
114€0❌❌❌N / Y⭐️ 5 (246)
Cityperle Appartement(No smoking)

No image available

€15,056
€47
85%
11.51€16❌✅❌Y / Y⭐️ 4.5 (221)
Gemütliches Apartment mitten in Erfurts Altstadt

No image available

€18,765
€56
88%
111€26❌❌❌Y / Y⭐️ 5 (324)
Gemütliche Wohnung mitten in Erfurts Altstadt

No image available

€17,774
€50
95%
111€31❌❌❌Y / Y⭐️ 5 (269)

Return Metrics

482.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€14,932€29,865€44,798€59,730€74,663€149,327€447,981
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€0€0€0€0€0€0€0
Total Return€14,932€29,865€44,798€59,730€74,663€149,327€447,981

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

482.49%

Cap Rate

∞%

Return on Investment

482.49%

property-location

10 Friedrich-Engels-Straße Erfurt, Thüringen, 99086

1 bed • 1 bath • 1 guests

Infinity

Airbnb Investor Score

€14,932

Annual Profit

Infinity%

Cap Rate

482.5%

Cash on Cash

€28,402

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €89/night at 66% occupancy ($21,530.02). Airbtics projects €82/night at 75% occupancy ($22,338).

Top 28% 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.

€21,716

Avg annual revenue

75%

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

€10k

€25k

€35k

€45k

Sign up to see the data on 40 all comparables

€14,933

Profit

Revenue

€28,402

Operating Expenses

€13,469

Operating Income

€14,933

Mortgage & Taxes

€0

Profit (Cash Flow)

€14,933

€3,095

Cash Investment

Down Payment

€0

Renos & Furnishing

€3,095

Closing Costs

€0

Total

€3,095

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

482.49%

Cap Rate

∞%

Profit (Cummulative)

€14,933

-€0

€3,095

€0

€0

Total Gain

€14,933

🤩

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