Hinter den Mauern Erding, Bayern, 85435
1 bed • 1 bath • 4 guests
Airbnb Investor Score
$300
Annual Profit
5.4%
Cap Rate
0.3%
Cash on Cash
$36,280
Annual Revenue
BNBCalc predicts this property will get $119 per night with 71% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 18% 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.
$29,485
Avg annual revenue
71%
Avg occupancy rate
$119
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$65k
$90k
Sign up to see the data on 40 all comparables
$300
Profit
Revenue
$36,280
Operating Expenses
$14,647
Operating Income
$21,633
Mortgage & Taxes
$21,333
Profit (Cash Flow)
$300
$95,188
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$3,188
Closing Costs
$12,000
Total
$95,188
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.31%
Cap Rate
5.4%