BNBCalc Short Term Rental Investment Analysis Im Litzelholz, Biewer, Germany

2 bed • 1 bath • 6 guests • €100,000

BNB

Calc

Annual Revenue

€39,054

Profit (Cash Flow)

€23,835

Cap Rate

24.6%

Annual Revenue

€39,054

AirDNA projects €88/night at 74% occupancy ($23,739). Airbtics projects €122/night at 69% occupancy ($30,797). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 80% occupancy rate, €134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,710	€28,431	€40,149	€58,111
Occupancy	57%	69%	80%	89%
Nightly Rate	€88	€111	€134	€174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienwohnung Pfalzel	€25,682	€94	75%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (58)
Apartment on the edge of the forest	€23,689	€66	96%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (58)
Ferienresidenz mit Charme in der alten Scheune	€30,294	€99	83%	2	1	2	€40	✅	❌	❌	Y / Y	⭐️ 5 (118)
Schönes Ferienhaus in Trier an der Mosel 1-4 Pers.	€13,860	€81	46%	2	1	2	€18	❌	❌	❌	N / Y	⭐️ 4.5 (111)
Holiday Trier City - Karl Marx 1	€24,805	€118	54%	2	1	1	€56	❌	❌	✅	N / Y	⭐️ 5 (18)
Holiday Trier City Deluxe Apartement	€37,604	€119	83%	2	1	1	€56	❌	❌	✅	N / Y	⭐️ 4.5 (49)
Holiday Trier City PortaNigra 1 im Herzen der City	€31,539	€116	71%	2	1	1	€56	❌	❌	✅	N / Y	⭐️ 5 (40)
Holiday Trier City - Karl Marx 2	€33,607	€113	77%	2	1	1	€56	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Holiday Trier - Porta Nigra3 - Heart of the City	€31,775	€117	70%	2	1	1	€56	❌	❌	✅	N / Y	⭐️ 4.5 (92)
Holiday Trier City - Karl Marx 4	€29,251	€118	64%	2	1	1	€56	❌	❌	✅	N / Y	⭐️ 5 (19)
Casa Augusta - Urban Living - Apartment Caesar	€39,752	€168	64%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (28)
Trierer Heide Haus 1	€52,762	€288	50%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Apartment 2 Karl-Marx	€20,031	€85	63%	2	1	1	€26	❌	❌	✅	N / N	⭐️ 4.5 (118)
Sam & Karo Boutique Apartment 3	€24,376	€74	89%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (384)
Kleines Ferienhaus am Bachlauf	€30,218	€83	99%	2	1.5	3	€15	❌	❌	✅	Y / Y	⭐️ 4.5 (187)
Casa Augusta - Urban Living - Apartment Kleopatra	€43,753	€172	68%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (18)
Wunderschöne, große Altbauwohnung im Ost-Viertel	€28,422	€94	83%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (379)
Ferienwohnung Trier, Mertesdorf	€19,160	€65	79%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (203)
Coffee Fellows Appartement M	€33,112	€133	67%	2	1.5	2	€52	❌	❌	✅	N / Y	⭐️ 4 (7)
Holiday Trier City - Karl Marx 3	€26,983	€122	58%	2	1	1	€56	❌	❌	✅	N / Y	⭐️ 4.5 (28)
Luxury in City Center - Loft Apartment - Terrace	€37,796	€137	75%	2	1	5	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Ferienwohnung Maximin Raumwunder auf 96 qm	€17,548	€109	40%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (32)
Trierer Heide Haus 2	€43,552	€290	41%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Domus Merian XII (Trier Zentrum/neu renoviert)	€49,827	€170	80%	2	1.5	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (37)
Wohlfühloase mit Blick auf Trier	€28,127	€132	58%	2	2	2	€11	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy 2 room apartment in Trier	€14,217	€78	48%	2	1	1	€26	❌	❌	❌	N / Y	⭐️ 4.5 (140)
Helle, großzügige 100 m2 Ferienwohnung	€29,325	€105	75%	2	1.5	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (72)
Großes Stadthaus, Altstadt-Trier , 1-6 Monate	€42,341	€157	72%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Wohnen am Trierer Moselufer	€43,798	€195	61%	2	2	3	€88	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Casa MarieAnne, City Haus mit Gratisparking, Ruhig	€33,573	€106	86%	2	1.5	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (7)
An der Konstantinbasilika	€25,485	€78	87%	2	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.5 (175)
Wohlfühlen im Herzen von Trier	€28,068	€99	76%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (65)
Neu St Maximin EG City Lounge	€21,207	€90	60%	2	1.5	2	€47	❌	❌	✅	N / N	⭐️ 5 (4)
Karl-Marx Apartement 1	€19,330	€92	56%	2	1	1	€26	❌	❌	✅	Y / N	⭐️ 4.5 (48)
Moderne und helle Ferienwohnung im Ruwertal	€23,078	€61	100%	2	1	4	€41	❌	❌	❌	Y / Y	⭐️ 5 (50)
Coffee Fellows Appartement L	€27,247	€156	46%	2	1.5	2	€103	❌	❌	✅	Y / N	⭐️ 0 (0)
Im Herzen Triers - schicke 3ZKB	€23,623	€92	67%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (83)
Trier Zentrum, schöne Ferienwohnung	€18,554	€113	45%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.2 (8)
Karl-Marx-Residenz Apartment im Stadtzentrum	€24,656	€69	98%	2	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (309)
Haus mit Garten in Traumlage	€52,465	€261	55%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

86.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€23,834	€47,669	€71,504	€95,339	€119,174	€238,349	€715,049
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€126,834	€153,759	€180,777	€207,890	€235,102	€372,741	€957,775

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

86.74%

Cap Rate

24.58%

Return on Investment

103.74%

Im Litzelholz Trier, Rheinland-Pfalz, 54293

2 bed • 1 bath • 6 guests

Purchase Price

424

Airbnb Investor Score

€19,787

Annual Profit

24.6%

Cap Rate

86.7%

Cash on Cash

€39,054

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €88/night at 74% occupancy.Projected nightly rate is €122/night at 69% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€30,112

Avg annual revenue

69%

Avg occupancy rate

€122

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

€15k

€25k

€40k

€55k

€23,835

Profit

Revenue

€39,054

Operating Expenses

€14,469

Operating Income

€24,585

Mortgage & Taxes

€750

Profit (Cash Flow)

€23,835

€24,476

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€4,476

Total

€24,476

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

86.74%

Cap Rate

24.58%

Return on Investment

103.74%