BNBCalc Short Term Rental Investment Analysis Kirchheimer Straße 31, Eppelheim, Germany

1 bed • 1 bath • 4 guests • €275,000

BNB

Calc

Annual Revenue

€24,631

Profit (Cash Flow)

€10,015

Cap Rate

4.4%

Annual Revenue

€24,631

AirDNA projects €52/night at 88% occupancy ($16,627). Airbtics projects €92/night at 73% occupancy ($24,631). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, €92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,104	€25,608	€38,707	€49,509
Occupancy	57%	81%	90%	94%
Nightly Rate	€67	€85	€115	€139

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Souterrainwohnung in Eppelheim	€22,330	€67	91%	1	1	3	€18	❌	❌	❌	N / Y	⭐️ 5 (34)
Bibi’s entspannte Unterkunft	€18,601	€58	87%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (226)
Charming flat in original old house	€30,731	€92	90%	1	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (374)
Cozy 2Room apartment near Citycenter	€15,276	€78	50%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (19)
The place to be. 24m² Apartment. Courtyard Sit- In	€20,683	€86	65%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (92)
Hotel B54 Heidelberg - Dreibett Aptm	€26,887	€131	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (40)
Hotel B54 Heidelberg - Doppelbett Aptm	€24,176	€102	65%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (23)
Apartment mit Garten Heidelberg - Nähe Uniklinik	€19,322	€55	94%	1	1	1	€20	❌	❌	❌	N / Y	⭐️ 4.5 (87)
Bibi‘s Unterkunft 2.0	€25,980	€73	97%	1	1	3	€35	❌	❌	❌	Y / Y	⭐️ 5 (61)
Cosy Studio quiet, central, near station; garage.	€13,727	€65	58%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (330)
"The One"	€38,927	€121	85%	1	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Apartment Zweite Heimat Heidelberg 'Römer 1'	€30,636	€119	69%	1	1	3	€90	❌	❌	❌	Y / Y	⭐️ 5 (39)
Apt. CF47 \| Stadtmitte \| 60m² \| Terrace	€32,800	€98	86%	1	1	2	€109	❌	❌	❌	N / Y	⭐️ 4.5 (84)
Vintage Apartment Schwetzingen (2 ZKB) & balcony	€19,639	€67	79%	1	1	5	€25	❌	❌	❌	Y / Y	⭐️ 5 (26)
Ganze Unterkunft	€13,510	€42	86%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (470)
Gemütliches Keller Apartment	€6,916	€26	71%	1	1	3	€10	❌	❌	❌	N / N	⭐️ 4.5 (104)
Familienzimmer Heidelberg / hundefreundlich	€26,441	€85	85%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (199)
"Ocean House"	€33,576	€99	89%	1	1	1	€60	❌	❌	✅	Y / Y	⭐️ 5 (26)
Very quiet and cozy, in central quarter, balcony	€27,725	€81	93%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (384)
Moderne helle Studio Wohnung	€16,719	€114	39%	1	1	1	€35	❌	❌	❌	Y / N	⭐️ 5 (50)
Entire Flat for you ★ ❤Schwetzingen,Mannheim &HD	€17,162	€87	54%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Apt. CF14 \| 60m² \| City Center \| A.C.	€27,143	€82	83%	1	1	2	€99	❌	❌	❌	Y / Y	⭐️ 4.5 (148)
Luxury apartment in central location (HD and MA)	€14,633	€95	36%	1	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (16)
Ruhiges stilvolles Apartment	€23,565	€69	91%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (66)
aesthetic bedroom very centrally located	€18,112	€71	69%	1	1.5	1	€15	❌	✅	✅	Y / Y	⭐️ 4.5 (20)
Cozy modern apartment home.	€15,702	€79	54%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (8)
Feel at home	€25,285	€86	79%	1	1	4	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Second Homeland Heidelberg 'Römer'	€38,437	€146	70%	1	1	3	€94	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apt. CF42 \| Stadtmitte \| 60m² \| Netflix	€24,629	€70	83%	1	1	1	€110	❌	❌	❌	Y / N	⭐️ 5 (18)
Über den Dächern von Heidelberg	€41,703	€113	100%	1	1	3	€45	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cosy 2-room Apartment in Heidelbeg	€21,089	€139	40%	1	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (53)
Sunny and spacious loft with field view at suburb	€38,195	€228	44%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (102)
2 Zimmer Appartement am Bismarckplatz	€27,985	€131	58%	1	1	3	€25	❌	❌	❌	Y / Y	⭐️ 0 (1)
myhouse.5	€20,340	€59	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Ein Zimmer Wohnung in Oftersheim!	€7,253	€60	33%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (105)
Wunderschönes ruhiges Zimmer im Zentrum von HD ❤️	€10,073	€51	54%	1	1	5	€9	❌	❌	❌	N / Y	⭐️ 4.5 (99)
Roof-Top Appartement in der Altstadt	€50,860	€152	91%	1	1	3	€40	❌	❌	✅	Y / Y	⭐️ 5 (102)
Apartement in Fahrtgasse II	€44,679	€125	97%	1	1	3	€40	❌	❌	✅	Y / Y	⭐️ 5 (111)
Kuschelnest	€20,923	€66	86%	1	1	1	€12	❌	❌	❌	Y / Y	⭐️ 5 (59)
Fabelhafte Wohnung in der Altstadt	€49,983	€140	96%	1	1	3	€40	❌	❌	✅	Y / Y	⭐️ 5 (95)

Return Metrics

15.12% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€10,015	€20,030	€30,045	€40,060	€50,075	€100,151	€300,455
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	€293,265	€311,777	€330,545	€349,575	€368,876	€469,728	€967,952

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.12%

Cap Rate

4.39%

Return on Investment

33.44%

31 Kirchheimer Str. Eppelheim, Baden-Württemberg, 69214

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

-€2,588

Annual Profit

4.4%

Cap Rate

15.1%

Cash on Cash

€24,631

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €52/night at 88% occupancy ($16,627.68). Airbtics projects €92/night at 73% occupancy ($24,631).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€25,058

Avg annual revenue

73%

Avg occupancy rate

€92

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

€5k

€20k

€35k

€50k

€10,015

Profit

Revenue

€24,631

Operating Expenses

€12,553

Operating Income

€12,078

Mortgage & Taxes

€2,063

Profit (Cash Flow)

€10,015

€57,945

Cash Investment

Down Payment

€55,000

Renos & Furnishing

€2,945

Total

€57,945

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.12%

Cap Rate

4.39%

Return on Investment

33.44%