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 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}

Percentiles25%50%75%90%
Revenue$16,808$24,584$36,421$75,784
Occupancy61%74%87%91%
Nightly Rate$74$89$112$223

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
fein Zentrum nah
$14,984
$89
46%
111$0❌❌❌Y / Y⭐️ 0 (0)
A small studio
$13,027
$55
61%
111$22❌❌❌N / Y⭐️ 4.5 (394)
Apartment for a business trip (Kitchen incl.)
$14,596
$56
67%
111$32❌❌❌Y / Y⭐️ 4.7 (353)
Modern Apartment "Tinkerbelle" - attic
$29,781
$103
79%
101$0❌❌✅Y / Y⭐️ 4.1 (20)
Cozy Camper at Therme Erding
$18,116
$86
56%
111$16❌❌❌N / N⭐️ 4.7 (65)
Schöne Wohnung in toller Gegend
$24,423
$75
88%
112$38❌❌❌Y / Y⭐️ 4.8 (75)
Ruhige 2-Zimmer Wohnung vor den Toren Münchens
$20,079
$61
88%
122$27❌❌❌Y / Y⭐️ 5 (352)
camp dé glamp
$17,934
$49
100%
101$0✅❌❌N / N⭐️ 0 (0)
My room 32 im Riem Messestadt Muenchen
$19,802
$62
86%
101$22❌❌❌N / Y⭐️ 4.8 (126)
Modernes Appartement in der City
$23,189
$88
72%
112$0❌❌❌N / Y⭐️ 5 (47)
Habos corner
$21,008
$82
70%
121$0❌❌✅Y / Y⭐️ 5 (22)
TOP Appartement in super Lage!
$28,948
$120
64%
121$96❌❌❌Y / Y⭐️ 4.8 (39)
Perfect Central getaway
$14,732
$91
40%
121$43❌❌❌Y / N⭐️ 4.5 (2)
Pretty and renovated apartment
$25,772
$93
75%
102$32❌❌❌N / N⭐️ 4.7 (236)
Premium Wohnung zentral an der ruhigen Isar
$64,978
$422
41%
121$54❌❌❌Y / Y⭐️ 5 (22)
Cozy apartment
$20,606
$67
82%
111$16❌❌❌N / Y⭐️ 4.8 (79)
Cozy room not far from Munich Trade Fair
$20,011
$89
61%
122$16❌❌❌N / Y⭐️ 4.5 (39)
Maisonette with Garden in the Heart of Munich
$28,803
$161
45%
124$65❌❌✅Y / Y⭐️ 5 (21)
Ferienapartment Bavarian Living, Therme, Airport
$29,970
$81
100%
111$27❌❌❌Y / Y⭐️ 5 (154)
Großzügige Wohnung zwischen München und Erding
$30,305
$90
92%
111$0❌❌❌Y / N⭐️ 5 (223)
designer apartments in the center of Munich
$38,966
$130
79%
124$54❌❌❌Y / Y⭐️ 4.9 (52)
Wohnung in Au-Haidhausen
$33,661
$235
33%
124$129❌❌❌Y / Y⭐️ 5 (1)
Modern 1-Room-Apartment - Therme Erding, Airport
$30,458
$100
82%
112$27❌❌❌Y / Y⭐️ 5 (58)
Luxury apartment near trade fair Munich
$78,645
$275
76%
123$86❌❌❌Y / Y⭐️ 5 (19)
Modern Clean central quiet close to English Garden
$50,409
$222
62%
123$27❌❌✅Y / Y⭐️ 4.5 (8)
cosy little aparment central in Munich
$28,473
$88
88%
107$54❌❌✅Y / Y⭐️ 4.7 (34)
Gemütliche Ferienwohnung in Katterloh
$13,970
$41
91%
112$32❌❌❌Y / Y⭐️ 5 (24)
Flat Munich City
$41,375
$126
88%
122$65❌❌❌Y / Y⭐️ 4.7 (15)
Charmantes Apartment im Münchner Osten
$30,276
$95
85%
111$38❌❌❌Y / Y⭐️ 4.9 (125)
Apartment für 2 Personen (Pension zur Schmied'n)
$49,835
$184
74%
111$0❌❌❌N / Y⭐️ 4.5 (11)
Compact Studio & Kitchen, Close to Munich Airport
$89,450
$470
52%
111$0❌❌❌Y / Y⭐️ 4.6 (61)
Familienfreundliche Wohnung im Grünen zentrumsnah
$20,283
$87
62%
112$54❌❌❌Y / N⭐️ 4.8 (65)
Edles Appartement in unmittelbarer Nähe zu München
$26,187
$108
65%
111$38✅❌❌N / Y⭐️ 5 (66)
Moderne 2 Zi. Souterrainwohnung Munich Airport S8
$12,674
$74
45%
111$48❌❌❌N / Y⭐️ 4.9 (41)
💚 Liebevoll und luxuriös "Ferienglück Goldach" 💚
$27,944
$110
68%
112$43❌❌❌Y / Y⭐️ 5 (68)
CasaKarita
$32,073
$91
96%
112$11❌❌❌N / Y⭐️ 5 (237)
Charming Apartment with Gardenterrace
$20,461
$85
64%
113$26❌❌❌Y / Y⭐️ 5 (71)
Gästehaus Ertel / Ferienwohnung in Erding
$23,004
$69
89%
111$32❌❌❌Y / Y⭐️ 5 (70)
FeWo Hobmaier Nähe Erding u. München/Messe
$22,510
$70
87%
112$54❌❌❌Y / Y⭐️ 4.9 (101)
Comfy Apartment "Terra" - close to MUC airport
$27,692
$97
78%
111$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.31%

Cap Rate

5.4%

Return on Investment

18.84%

property-location

Hinter den Mauern Erding, Bayern, 85435

1 bed • 1 bath • 4 guests

15

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


🏊‍♂️ 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

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%

Profit (Cummulative)

$300

$5,635

$3,188

$12,000

$0

Total Gain

$17,935