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 Mandlwandstraße, Mühlbach am Hochkönig, Salzburg, 5505

1 bed • 1 bath • 4 guests • €150,000

BNB

Calc

Annual Revenue

€28,214

Profit (Cash Flow)

€9,735

Cap Rate

7.5%

Annual Revenue

€28,214

AirDNA projects €155/night at 52% occupancy ($29,416). Airbtics projects €128/night at 65% occupancy ($30,295). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, €119 rate per night.

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

Percentiles25%50%75%90%
Revenue€16,531€28,480€44,691€62,606
Occupancy54%65%75%84%
Nightly Rate€82€117€158€198

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
Appartement Andrea by Interhome

No image available

€26,525
€117
62%
111€0❌❌❌Y / Y⭐️ 4.6 (19)
Studio am Sonnenhang in Mühlbach am Hochkönig

No image available

€14,026
€50
69%
115€63❌❌❌Y / Y⭐️ 5 (28)
Haus Schneeberg - Aberg for 5, free Summer card!

No image available

€60,795
€198
84%
121€0❌❌✅Y / Y⭐️ 4.9 (24)
Appartement Ulli by Interhome

No image available

€26,183
€99
72%
111€0❌❌❌Y / Y⭐️ 4.5 (34)
Prachtig appartement vlakbij skipiste,4 pers,1slpk

No image available

€39,330
€130
80%
123€63❌❌✅Y / Y⭐️ 4.5 (8)
Alpendorf, Austria

No image available

€45,030
€118
100%
124€63❌❌❌Y / Y⭐️ 5 (13)
Great location in the Austrian Alps (Top 16)

No image available

€10,945
€46
52%
113€77❌❌❌Y / Y⭐️ 4.8 (92)
Traumhafte Ferienwohnung in Mühlbach am Hochkönig

No image available

€14,050
€81
46%
113€73❌❌❌Y / Y⭐️ 4.8 (45)
Haus Schneeberg -Hochkeil for 4, Free Summer Card!

No image available

€55,496
€176
86%
111€0❌❌✅Y / Y⭐️ 4.8 (42)
Ferienwohnung am Hochkönig

No image available

€12,103
€94
35%
114€0❌❌❌Y / N⭐️ 4.7 (9)
Studio Apartment für 2-4 Personen mit Balkon

No image available

€34,942
€118
81%
121€0✅❌✅N / Y⭐️ 4.5 (4)
Sunny apartment close to the ski bus

No image available

€39,342
€174
55%
111€132❌❌❌Y / Y⭐️ 4.6 (27)
Haus Schneeberg-Selbhorn for 5, Free Summer Card!

No image available

€56,003
€199
77%
111€0❌❌✅Y / Y⭐️ 4.9 (28)
Apartment Bergzeit Biobergbauernhof in Goldegg

No image available

€17,071
€80
57%
123€42❌❌✅Y / Y⭐️ 4.9 (59)
Luxery appartment 4 Persons #8 with Summer Card

No image available

€45,938
€153
81%
115€99❌❌❌Y / Y⭐️ 5 (55)
Schneebergblick

No image available

€9,291
€35
70%
115€63❌❌❌Y / Y⭐️ 4.9 (51)
Ferienwohnung Talblick Unterleegut

No image available

€18,757
€70
71%
113€63❌❌❌Y / Y⭐️ 5 (22)
Appartement in den Salzburger Bergen; ruhig,sonnig

No image available

€18,147
€108
41%
113€47❌❌❌N / Y⭐️ 4.9 (55)
Gemütliche Wohnung mit Blick auf den Goldegger See

No image available

€16,691
€88
51%
113€47❌❌❌Y / Y⭐️ 4.7 (6)
Appartement Lili

No image available

€27,809
€117
65%
113€0❌❌❌N / Y⭐️ 5 (16)
Haus Gilbert- apartment house apt 2

No image available

€26,290
€76
91%
112€53❌❌❌Y / Y⭐️ 5 (141)
Reiterhof Apartment Hochsitz

No image available

€44,209
€242
50%
111€0❌❌❌Y / Y⭐️ 0 (0)
Happy Amadei

No image available

€26,568
€105
69%
113€0❌❌❌Y / Y⭐️ 5 (13)
Haven Alpendorf, Ski in/Ski out, Pool, Rooftop

No image available

€89,457
€359
68%
111€0✅❌✅N / N⭐️ 5 (4)
4 - 5 Bed Studio Standard without Balcony

No image available

€48,196
€193
67%
111€136✅❌✅Y / Y⭐️ 0 (0)
Hideaway - Sunny Side

No image available

€19,003
€80
65%
112€0❌❌❌Y / Y⭐️ 5 (5)
4 Bed Studio Standard without Balcony

No image available

€38,295
€190
54%
111€136✅❌✅Y / Y⭐️ 5 (2)
Traumhaftes Garten Apartment

No image available

€24,784
€83
81%
112€26❌❌✅Y / N⭐️ 4.7 (124)
Alpin Suite

No image available

€19,128
€75
68%
112€42❌❌❌Y / Y⭐️ 4.8 (130)
Gemütliche Wohneinheit für 2-3 Pers. am Bauernhof

No image available

€24,982
€78
87%
114€42❌❌❌Y / Y⭐️ 5 (43)
Urlaub mit Aussicht

No image available

€18,370
€108
44%
122€63❌❌❌Y / Y⭐️ 4.8 (79)
Igluhut Four Seasons Haus 1

No image available

€44,428
€158
75%
113€53✅✅❌N / Y⭐️ 5 (31)
Igluhut Four Seasons house 2

No image available

€33,560
€158
56%
113€53✅✅❌N / Y⭐️ 5 (6)
Igluhut Four Seasons house 3

No image available

€39,418
€159
65%
113€53✅✅❌N / Y⭐️ 5 (12)
Gemütliche Ferienwohnung in Mühlbach am Hochkönig

No image available

€16,756
€92
50%
112€0❌❌✅N / Y⭐️ 4.9 (31)
Zum Steirer 1 bedroom Apart in Center of Mühlbach

No image available

€23,601
€137
45%
113€94❌❌✅Y / Y⭐️ 4.4 (17)
Igluhut Four Seasons house 4

No image available

€34,278
€158
57%
113€53✅✅❌N / Y⭐️ 5 (8)
Reiterhof family room- eagle's nest

No image available

€26,533
€119
61%
111€0❌❌❌Y / Y⭐️ 0 (0)
Appartement Nina

No image available

€18,834
€88
58%
112€37❌❌❌Y / N⭐️ 4.9 (32)
Eisbauer Urlaub am Bauernhof Appartement Almrausch

No image available

€46,937
€212
60%
111€63✅❌✅N / N⭐️ 5 (4)

Return Metrics

6.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€9,735€19,470€29,205€38,940€48,676€97,352€292,056
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€150,000€150,000€150,000€150,000€150,000€150,000€150,000
Property Appreciation€7,500€15,375€23,643€32,325€41,442€94,334€498,291
Total Return€167,235€184,845€202,849€221,266€240,118€341,686€940,347

Property Appreciation:

5%

Revenue Appreciation:

0%

Cash on Cash Return

6.13%

Cap Rate

7.48%

Return on Investment

10.86%

property-location

Mandlwandstraße Mühlbach am Hochkönig, Salzburg, 5505

1 bed • 1 bath • 4 guests

77

Airbnb Investor Score

€9,735

Annual Profit

7.5%

Cap Rate

6.1%

Cash on Cash

€28,214

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €155/night at 52% occupancy.Projected nightly rate is €128/night at 65% occupancy.

Top 53% of comparables

Top 41% 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.

€31,302

Avg annual revenue

65%

Avg occupancy rate

€127

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

€60k

€90k

Sign up to see the data on 40 all comparables

€9,735

Profit

Revenue

€28,214

Operating Expenses

€16,993

Operating Income

€11,220

Mortgage & Taxes

€1,485

Profit (Cash Flow)

€9,735

€154,140

Cash Investment

Down Payment

€150,000

Renos & Furnishing

€4,140

Total

€154,140

Investment Value Over Time

Property Appreciation

5%

Revenue Appreciation

0%

Cash on Cash Return

6.13%

Cap Rate

7.48%

Profit (Cummulative)

€9,735

€0

€4,140

€7,500

€0

Total Gain

€17,235