BNBCalc Short Term Rental Investment Analysis Kirchbichlweg, Schliersee, BY, 83727

1 bed • 1 bath • 2 guests • €275,000

BNB

Calc

Annual Revenue

€34,135

Profit (Cash Flow)

€5,449

Cap Rate

7.3%

Annual Revenue

€34,135

AirDNA projects €129/night at 54% occupancy ($25,459). Airbtics projects €144/night at 57% occupancy ($30,082). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 66% occupancy rate, €142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,971	€24,584	€38,999	€71,612
Occupancy	45%	58%	65%	73%
Nightly Rate	€102	€115	€161	€265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Große Wohnung in einem Eigentumshaus nah am See	€22,962	€85	73%	1	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (153)
AlpenOase Schliersee Studio 2	€28,033	€114	65%	1	1	2	€32	❌	❌	✅	N / Y	⭐️ 5 (1)
Ferienwohnung Bergzauber mit Balkon & Bergblick	€34,724	€142	67%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Studio16	€30,398	€102	79%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (31)
2 Zimmer Ferienwohnung „Schliersberg“	€24,595	€105	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Bio, Natur,Seenähe, Seeblick, Bergblick; Bleibe	€25,364	€105	66%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (186)
Johanneshof \| Apartment Taubenstein	€61,206	€270	62%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Ferienwohnung Huberspitz - Ruhe, Berge & Natur	€17,293	€105	45%	1	1	7	€0	❌	❌	✅	Y / N	⭐️ 4.3 (34)
Ferienwohnung Alpensonne am See	€49,464	€294	46%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Das Maximilian \| Ferienwohnung Königsuite	€57,751	€243	65%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Das Maximilian \| Einzelzimmer Unterleiten	€46,201	€263	48%	1	1	1	€0	✅	❌	✅	N / Y	⭐️ 4.4 (8)
Wohnung in Hausham	€19,325	€84	63%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (53)
Johanneshof \| Apartment Wendelstein	€58,452	€271	59%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (12)
Ferienwohnung Leitnerbachl	€28,354	€102	73%	1	1	4	€52	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Johanneshof \| Apartment Brecherspitz	€45,570	€265	47%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Johanneshof \| Apartment Aiplspitz	€53,117	€269	54%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Das Maximilian \| Ferienwohnung Hirschbergsuite	€44,793	€223	55%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Appartment mit Terrasse am Bach	€18,009	€84	57%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Ferienwohnung Inselblick	€23,833	€125	52%	1	1	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Top Lodge under Construction	€35,749	€145	65%	1	1	2	€52	❌	❌	❌	Y / N	⭐️ 4.3 (13)
Helles Haus + großer Garten + Koiteich + 2 Katzen	€21,589	€103	57%	1	1	3	€78	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ferienwohnung Kleinthal Leni	€24,035	€103	63%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (36)
Ferienwohnung Ivanka mit Garten	€25,166	€160	43%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Entspannen in Schliersee, lasse das Auto stehen.	€33,185	€114	78%	1	2	4	€26	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ruhige Ferienwohnung mit großem Freisitz	€25,693	€95	73%	1	1	5	€89	❌	✅	❌	Y / Y	⭐️ 5 (18)
Ferienwohnung Ankelbach, Wohnung mit großem Balkon	€16,424	€104	43%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
Idyllisches Mountain Retreat	€28,647	€120	65%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.9 (31)
Gardenappartment Tashila in Schliersee	€27,575	€117	63%	1	1	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (16)
Ferienwohnung Ankelbach 2 Zimmerwohnung im Anbau	€13,546	€83	44%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
Wild Within - Pförtner Penthouse	€22,375	€161	38%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 4.8 (5)
Mirabell - Pförtner Penthouse	€25,907	€161	44%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Caskade - Pförtner Penthouse	€25,907	€161	44%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.9 (7)
Maxlalm	€34,334	€94	99%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Starry Nights - Pförtner Penthouse	€25,317	€161	43%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
Holiday flat Hausham / Schliersee	€23,364	€106	59%	1	1	1	€23	❌	❌	❌	N / Y	⭐️ 4.8 (64)
Appartment in Schliersee am See	€24,200	€127	52%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Studio am Dürnbach - Schliersee-ruhig-modern	€39,551	€108	95%	1	1	3	€100	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Casa Ramona Ferienwohnung	€15,578	€91	47%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Wohnung mit Seeblick	€11,059	€94	32%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

8.21% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,449	€10,898	€16,348	€21,797	€27,246	€54,493	€163,481
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€219,999	€219,999	€219,999	€219,999	€219,999	€219,999	€219,999
Down Payment	€55,000	€55,000	€55,000	€55,000	€55,000	€55,000	€55,000
Property Appreciation	€8,250	€16,747	€25,499	€34,514	€43,800	€94,577	€392,497
Total Return	€288,699	€302,646	€316,848	€331,312	€346,047	€424,070	€830,978

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.21%

Cap Rate

7.31%

Return on Investment

26.49%

Kirchbichlweg Schliersee, Bayern, 83727

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€5,449

Annual Profit

7.3%

Cap Rate

8.2%

Cash on Cash

€34,135

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €129/night at 54% occupancy.Projected nightly rate is €144/night at 57% occupancy.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€29,983

Avg annual revenue

57%

Avg occupancy rate

€144

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

€25k

€45k

€60k

€5,449

Profit

Revenue

€34,135

Operating Expenses

€14,020

Operating Income

€20,116

Mortgage & Taxes

€14,666

Profit (Cash Flow)

€5,449

€66,321

Cash Investment

Down Payment

€55,000

Renos & Furnishing

€3,071

Closing Costs

€8,250

Total

€66,321

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.21%

Cap Rate

7.31%

Return on Investment

26.49%