BNBCalc Short Term Rental Investment Analysis Heinrich-Sauer-Straße, Bonn, Germany

1 bed • 1 bath • 2 guests • €125,000

BNB

Calc

Annual Revenue

€24,332

Profit (Cash Flow)

€5,191

Cap Rate

9.5%

Annual Revenue

€24,332

AirDNA projects €77/night at 71% occupancy ($20,029). Airbtics projects €97/night at 69% occupancy ($24,331). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, €97 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,414	€24,224	€32,671	€41,463
Occupancy	56%	67%	85%	96%
Nightly Rate	€74	€97	€103	€116

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Designer Apartment im Bonner Zentrum	€17,500	€48	100%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (116)
Stadtapartment in bester Lage !	€23,471	€99	64%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (339)
Altstadt Bonn mit eigenem Parkplatz	€26,950	€81	91%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (264)
Airy and light Double Room located in Bonn Zentrum	€20,525	€98	57%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Airy & light Double room, Central location in Bonn	€23,888	€84	78%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (20)
1 Bedroom apartment with Kitchen, in Bonn Zentrum	€39,940	€158	69%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Gardenbungalow central modern quiet	€17,075	€63	71%	1	1	1	€54	❌	❌	❌	N / Y	⭐️ 5 (198)
Cooles Apartment Bonner Zentrum	€16,477	€47	96%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (60)
Appartement in der Bonner Altstadt	€24,127	€74	85%	1	1	1	€30	❌	❌	❌	N / N	⭐️ 4.5 (42)
Artsy Altstadt overlook	€20,676	€116	45%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
FABELHAFTE SÜDSTADT-LIEBE	€24,491	€74	89%	1	1	2	€74	❌	❌	❌	Y / Y	⭐️ 5 (103)
SCHÖNE SEELE. Bonner Südstadt Apartment	€23,262	€75	83%	1	1	2	€74	❌	❌	❌	Y / Y	⭐️ 5 (195)
Modernes 2 Zi. App. in Bonn	€26,250	€72	100%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (212)
Design No. 6 Street View	€26,528	€103	67%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (1)
Comfort No. 8 Garden View	€18,636	€97	52%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (1)
N2 City Light über den Dächern	€17,652	€68	68%	1	1	2	€40	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Design No. 15 Street View	€18,719	€105	47%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (1)
Premium-Wohnen zentral	€33,422	€107	85%	1	1	3	€60	❌	❌	✅	Y / Y	⭐️ 5 (100)
Comfort No. 2 Garden View	€20,334	€97	57%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (0)
Design No. 18 Rooftop	€22,977	€101	58%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (0)
Design No. 4 Garden View	€19,107	€103	50%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (2)
Penthouse No. 16 Rooftop	€23,076	€109	55%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (2)
Rheinflair - Moderner Neubau nur 50 m vom Rhein	€27,121	€74	98%	1	1	6	€49	❌	❌	❌	Y / Y	⭐️ 5 (87)
Ruhiges Apartment, zentral gelegen	€25,139	€83	83%	1	1.5	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (54)
Design No. 1 Garden View	€20,353	€103	54%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (0)
ATELIER ALTBAU WOHNUNG sehr zentral	€27,474	€85	85%	1	1	2	€74	❌	❌	❌	Y / Y	⭐️ 5 (204)
Design No. 9 Garden View	€24,123	€103	64%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 0 (2)
Design No. 14 Garden View	€21,667	€102	58%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
City Apartment am Rhein 2	€49,283	€198	67%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 4 (8)
Comfort No. 12 Garden View	€30,691	€96	86%	1	1	7	€147	❌	❌	❌	Y / Y	⭐️ 0 (2)
Comfort No. 3 Garden View	€20,909	€100	57%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Awesome central apartment in Bonn \| home2share	€9,189	€64	39%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Comfort No. 13 Garden View	€32,305	€96	91%	1	1	7	€149	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy central 1-bedroom apartment \| home2share	€23,323	€116	55%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Design No. 11 Street View	€30,987	€103	81%	1	1	7	€147	❌	❌	❌	Y / Y	⭐️ 0 (0)
Top Apartment in direkter Citylage	€32,502	€92	96%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (7)
Comfortable apartmentcenterkitchen*home2share	€11,447	€74	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Convenient deluxe studio in the center\| home2share	€29,024	€103	77%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
City Apartment am Rhein 4	€7,049	€100	18%	1	1	1	€34	❌	❌	❌	N / Y	⭐️ 4.4 (19)
City Apartment am Rhein 3	€42,448	€198	58%	1	1	1	€30	❌	❌	❌	N / Y	⭐️ 4.5 (10)

Return Metrics

16.38% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,190	€10,381	€15,571	€20,762	€25,952	€51,905	€155,717
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€99,999	€99,999	€99,999	€99,999	€99,999	€99,999	€99,999
Down Payment	€25,000	€25,000	€25,000	€25,000	€25,000	€25,000	€25,000
Property Appreciation	€3,750	€7,612	€11,590	€15,688	€19,909	€42,989	€178,407
Total Return	€133,940	€142,993	€152,162	€161,450	€170,862	€219,895	€459,125

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.38%

Cap Rate

9.48%

Return on Investment

33.77%

Heinrich-Sauer-Straße Bonn, Nordrhein-Westfalen, 53111

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€5,190

Annual Profit

9.5%

Cap Rate

16.4%

Cash on Cash

€24,332

Annual Revenue

BNBCalc predicts this property will get $97 per night with 69% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€24,252

Avg annual revenue

69%

Avg occupancy rate

€96

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

€35k

€50k

€5,191

Profit

Revenue

€24,332

Operating Expenses

€12,475

Operating Income

€11,857

Mortgage & Taxes

€6,666

Profit (Cash Flow)

€5,191

€31,681

Cash Investment

Down Payment

€25,000

Renos & Furnishing

€2,931

Closing Costs

€3,750

Total

€31,681

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.38%

Cap Rate

9.48%

Return on Investment

33.77%