BNBCalc Short Term Rental Investment Analysis Hinter den Mauern, Erding, BY, 85435

1 bed • 1 bath • 4 guests • $400,000

BNB

Calc

Annual Revenue

$36,280

Profit (Cash Flow)

$300

Cap Rate

5.4%

Annual Revenue

$36,280

AirDNA projects $129/night at 77% occupancy ($36,279). Airbtics projects $119/night at 71% occupancy ($30,859). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 77% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,808	$24,584	$36,421	$75,784
Occupancy	61%	74%	87%	91%
Nightly Rate	$74	$89	$112	$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
fein Zentrum nah	$14,984	$89	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
A small studio	$13,027	$55	61%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.5 (394)
Apartment for a business trip (Kitchen incl.)	$14,596	$56	67%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (353)
Modern Apartment "Tinkerbelle" - attic	$29,781	$103	79%	1	0	1	$0	❌	❌	✅	Y / Y	⭐️ 4.1 (20)
Cozy Camper at Therme Erding	$18,116	$86	56%	1	1	1	$16	❌	❌	❌	N / N	⭐️ 4.7 (65)
Schöne Wohnung in toller Gegend	$24,423	$75	88%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Ruhige 2-Zimmer Wohnung vor den Toren Münchens	$20,079	$61	88%	1	2	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (352)
camp dé glamp	$17,934	$49	100%	1	0	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)
My room 32 im Riem Messestadt Muenchen	$19,802	$62	86%	1	0	1	$22	❌	❌	❌	N / Y	⭐️ 4.8 (126)
Modernes Appartement in der City	$23,189	$88	72%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (47)
Habos corner	$21,008	$82	70%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
TOP Appartement in super Lage!	$28,948	$120	64%	1	2	1	$96	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Perfect Central getaway	$14,732	$91	40%	1	2	1	$43	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Pretty and renovated apartment	$25,772	$93	75%	1	0	2	$32	❌	❌	❌	N / N	⭐️ 4.7 (236)
Premium Wohnung zentral an der ruhigen Isar	$64,978	$422	41%	1	2	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy apartment	$20,606	$67	82%	1	1	1	$16	❌	❌	❌	N / Y	⭐️ 4.8 (79)
Cozy room not far from Munich Trade Fair	$20,011	$89	61%	1	2	2	$16	❌	❌	❌	N / Y	⭐️ 4.5 (39)
Maisonette with Garden in the Heart of Munich	$28,803	$161	45%	1	2	4	$65	❌	❌	✅	Y / Y	⭐️ 5 (21)
Ferienapartment Bavarian Living, Therme, Airport	$29,970	$81	100%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (154)
Großzügige Wohnung zwischen München und Erding	$30,305	$90	92%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (223)
designer apartments in the center of Munich	$38,966	$130	79%	1	2	4	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Wohnung in Au-Haidhausen	$33,661	$235	33%	1	2	4	$129	❌	❌	❌	Y / Y	⭐️ 5 (1)
Modern 1-Room-Apartment - Therme Erding, Airport	$30,458	$100	82%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (58)
Luxury apartment near trade fair Munich	$78,645	$275	76%	1	2	3	$86	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern Clean central quiet close to English Garden	$50,409	$222	62%	1	2	3	$27	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
cosy little aparment central in Munich	$28,473	$88	88%	1	0	7	$54	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
Gemütliche Ferienwohnung in Katterloh	$13,970	$41	91%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (24)
Flat Munich City	$41,375	$126	88%	1	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Charmantes Apartment im Münchner Osten	$30,276	$95	85%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Apartment für 2 Personen (Pension zur Schmied'n)	$49,835	$184	74%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (11)
Compact Studio & Kitchen, Close to Munich Airport	$89,450	$470	52%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (61)
Familienfreundliche Wohnung im Grünen zentrumsnah	$20,283	$87	62%	1	1	2	$54	❌	❌	❌	Y / N	⭐️ 4.8 (65)
Edles Appartement in unmittelbarer Nähe zu München	$26,187	$108	65%	1	1	1	$38	✅	❌	❌	N / Y	⭐️ 5 (66)
Moderne 2 Zi. Souterrainwohnung Munich Airport S8	$12,674	$74	45%	1	1	1	$48	❌	❌	❌	N / Y	⭐️ 4.9 (41)
💚 Liebevoll und luxuriös "Ferienglück Goldach" 💚	$27,944	$110	68%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (68)
CasaKarita	$32,073	$91	96%	1	1	2	$11	❌	❌	❌	N / Y	⭐️ 5 (237)
Charming Apartment with Gardenterrace	$20,461	$85	64%	1	1	3	$26	❌	❌	❌	Y / Y	⭐️ 5 (71)
Gästehaus Ertel / Ferienwohnung in Erding	$23,004	$69	89%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (70)
FeWo Hobmaier Nähe Erding u. München/Messe	$22,510	$70	87%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
Comfy Apartment "Terra" - close to MUC airport	$27,692	$97	78%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)

Return Metrics

0.31% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$300	$600	$900	$1,200	$1,500	$3,001	$9,005
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,635	$11,500	$17,604	$23,956	$30,567	$67,891	$319,999
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$97,935	$116,460	$135,595	$155,360	$175,778	$288,459	$979,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.31%

Cap Rate

5.4%

Return on Investment

18.84%

Hinter den Mauern Erding, Bayern, 85435

1 bed • 1 bath • 4 guests

Purchase Price

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.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$35k

$65k

$90k

$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

Revenue Appreciation

Cash on Cash Return

0.31%

Cap Rate

5.4%

Return on Investment

18.84%