BNBCalc Short Term Rental Investment Analysis Mittlere Ortsstraße, Rülzheim, Germany

3 bed • 2 bath • 8 guests • €400,000

BNB

Calc

Annual Revenue

€30,377

Profit (Cash Flow)

-€4,096

Cap Rate

4.3%

Annual Revenue

€30,377

AirDNA projects €177/night at 44% occupancy ($28,519). Airbtics projects €124/night at 67% occupancy ($30,376). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, €124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,153	€30,893	€44,980	€55,572
Occupancy	52%	69%	82%	85%
Nightly Rate	€93	€120	€144	€172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Iguana - Übernachten mal anders!	€24,535	€84	78%	3	2	1	€15	❌	❌	❌	N / Y	⭐️ 5 (55)
4-Zi-Wohnung mit großem Balkon	€29,704	€128	62%	3	1.5	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (27)
Pension Asel	€33,569	€161	57%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Deluxe Appartement	€24,948	€86	74%	3	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (23)
Gemütliches Holzhaus im Weindorf - GrApe’s house	€60,303	€200	82%	3	2.5	2	€60	❌	❌	✅	Y / Y	⭐️ 5 (56)
TOP: Wunderschöne 4 Zimmer für 10 l Messe l Balkon	€36,771	€177	56%	3	1.5	2	€22	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Altbauwohnung am Gutenbergplatz	€24,709	€138	48%	3	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (50)
THE ROOF penthouse in the middle of Karlsruhe	€35,209	€116	78%	3	1	1	€79	❌	❌	✅	Y / Y	⭐️ 5 (281)
Big and cosy apartment directly in the city centre	€26,621	€143	49%	3	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Villa Kunterbunt	€16,113	€93	46%	3	1.5	1	€60	✅	❌	✅	Y / N	⭐️ 4.5 (75)
Ferienhaus „Südpfalz-Living“	€35,324	€152	62%	3	2.5	3	€89	✅	❌	✅	Y / Y	⭐️ 5 (59)
Gartenhaus am Weinberg - 3 x Dusche/WC	€36,184	€118	84%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Nice, big and central apartment with 2 balconies	€21,513	€120	45%	3	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (20)
DESIGN-APARTMENT KARLSRUHE CITY - Centralstation	€32,308	€118	75%	3	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (130)
#centralstation #fair #netflix #citycenter	€24,133	€93	71%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (94)
Racoon - simply different!	€24,486	€84	78%	3	2	1	€15	❌	❌	❌	N / Y	⭐️ 5 (28)
Beautiful, large and great apartment with balcony	€30,741	€122	65%	3	1	2	€89	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Haus mit Garten und Grill (HausJakobBurrweiler)	€28,978	€105	74%	3	1	3	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
The Penthouse - Jacuzzi - 3BR - 2Bath - Rooftop	€68,574	€193	93%	3	2	1	€124	❌	✅	❌	Y / Y	⭐️ 5 (50)
Nice, cosy and central apartment with big balcony	€18,756	€127	37%	3	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ferienhaus Pfälzer Wald Weyher mit Garten	€35,729	€129	74%	3	1.5	5	€198	❌	❌	❌	Y / Y	⭐️ 5 (27)
Luxury Apartment Weingarten	€28,886	€116	66%	3	1	3	€54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern 3-room flat in a top location	€49,668	€134	97%	3	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ferienhaus am Park	€63,955	€318	53%	3	2	3	€149	❌	❌	✅	Y / Y	⭐️ 0 (2)
New 4-room apartment smart TV, Netflix	€30,287	€93	84%	3	1.5	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (92)
Maison Apartment	€30,522	€97	85%	3	1	3	€44	❌	❌	❌	Y / Y	⭐️ 5 (33)
KAbali & KAsamui	€56,540	€163	87%	3	2	1	€124	❌	❌	✅	Y / Y	⭐️ 5 (17)
Ferienhaus Riesling in der schönen Pfalz	€14,246	€76	51%	3	1.5	2	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Ferienhaus in Reilingen	€17,927	€101	46%	3	2	2	€60	❌	❌	❌	N / N	⭐️ 4.5 (57)
Fritsch Häusel	€27,240	€120	61%	3	1	3	€69	❌	❌	✅	N / Y	⭐️ 4.5 (23)
Comfortable apartment in Pfinztal	€20,729	€66	83%	3	1.5	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (77)
Blumen(t)raum Ferienwohnung 2	€32,069	€172	48%	3	1	1	€74	❌	❌	❌	Y / Y	⭐️ 5 (26)
Stil Haus Design Objekt - Etage 200 qm Terrasse	€26,109	€150	47%	3	1.5	2	€109	❌	❌	✅	Y / Y	⭐️ 5 (10)
Weinberge, Natur,Weingarten und Umgebung entdecken	€19,491	€56	93%	3	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (420)
Helle freundliche 4 Zimmer Wohnung für 5 Gäste.	€17,859	€60	79%	3	1.5	2	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (118)
Villa Maria, a fairy tale house in Alsace	€31,072	€125	67%	3	1.5	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (169)
Sonnige Ferienwohnung mit Terrasse	€23,619	€76	82%	3	1.5	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (87)
Stadthaus, 6 Betten, 4 Bäder, 2 Terrassen, Balkon	€19,156	€120	43%	3	4	2	€85	❌	❌	❌	Y / Y	⭐️ 5 (106)
Ferienwohnung 8, Sekt 80 m2	€21,807	€99	60%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
#Neu# Geräumiges Apartment in ruhiger Lage	€51,167	€166	84%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (30)

Return Metrics

-4.18% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€4,095	-€8,191	-€12,286	-€16,382	-€20,477	-€40,955	-€122,865
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€319,999	€319,999	€319,999	€319,999	€319,999	€319,999	€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	€407,904	€416,168	€424,804	€433,821	€443,232	€496,611	€848,039

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.18%

Cap Rate

4.3%

Return on Investment

13.83%

Mittlere Ortsstraße Rülzheim, Rheinland-Pfalz, 76761

3 bed • 2 bath • 8 guests

Purchase Price

-7

Airbnb Investor Score

-€4,095

Annual Profit

4.3%

Cap Rate

-4.2%

Cash on Cash

€30,377

Annual Revenue

BNBCalc predicts this property will get $124 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

€31,288

Avg annual revenue

67%

Avg occupancy rate

€124

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

€30k

€50k

€70k

-€4,096

Profit

Revenue

€30,377

Operating Expenses

€13,140

Operating Income

€17,237

Mortgage & Taxes

€21,333

Profit (Cash Flow)

-€4,096

€97,863

Cash Investment

Down Payment

€80,000

Renos & Furnishing

€5,863

Closing Costs

€12,000

Total

€97,863

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.18%

Cap Rate

4.3%

Return on Investment

13.83%