BNBCalc Short Term Rental Investment Analysis Nehmetsweiler, Horgenzell, BW, 88263

2 bed • 1 bath • 4 guests • €10,140

BNB

Calc

Annual Revenue

€27,583

Profit (Cash Flow)

€14,419

Cap Rate

147.5%

Annual Revenue

€27,583

AirDNA projects €71/night at 56% occupancy ($14,522). Airbtics projects €71/night at 72% occupancy ($18,695). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, €118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,180	€18,919	€26,652	€32,650
Occupancy	62%	74%	84%	87%
Nightly Rate	€57	€68	€84	€98

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferienwohnung in Oberschwaben	€22,226	€93	61%	2	1.5	3	€49	❌	❌	❌	Y / N	⭐️ 5 (18)
Helle Ferienwohnung zum Relaxen	€23,360	€108	58%	2	1	2	€27	❌	❌	❌	Y / Y	⭐️ 5 (24)
Schöne Ferienwohnung m. Garten, Haustiere erlaubt	€18,150	€103	47%	2	1	2	€86	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Stadthaus Gut Hügle. Apartment with city view	€50,628	€159	87%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
Stadthaus Gut Hügle. Schöne Altstadt Wohnung 2 SZ	€28,976	€91	87%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (100)
Stadthaus Gut Hügle - Panoramawohnung im DG	€30,074	€99	83%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (134)
Stadthaus Gut Hügle. Sonnige Balkonwohnung	€29,280	€100	80%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Stadthaus Gut Hügle. Apartment im EG	€26,059	€89	80%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Über den Dächern der Innenstadt	€39,111	€218	48%	2	1	1	€54	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Panorama Domizil Ravensburg / Alpenblick u. Balkon	€21,652	€87	68%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (120)
Ferienhaus Im Tobel	€15,284	€116	36%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Ferienhaus Am Sedelbach	€18,293	€119	42%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Gemütliches Apartment mit Alpenblick	€18,786	€57	89%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (247)
Ferienhaus Am Heidenbach	€16,397	€112	40%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ferienwohnung Stilmix, Ravensburg, Nahe Bodensee	€15,358	€82	50%	2	1	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (88)
FeWo Weitblick in ruhiger und gemütlicher Lage	€17,981	€107	44%	2	1	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (13)
Ruhig gelegene Wohnung mit Parkplatz und Balkon	€32,973	€143	63%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (104)
Ferienhaus Falkenhalde	€15,415	€117	36%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Zweistöckiges Natur-Holzhaus mit Berg- & Seesicht	€36,776	€148	67%	2	1	4	€54	❌	❌	❌	Y / Y	⭐️ 5 (47)
Ferienwohnung Fichte in Ravensburg imGrünen Neubau	€25,028	€90	74%	2	1.5	3	€43	❌	❌	❌	Y / N	⭐️ 5 (21)
2-Zi.-Whg. 55 qm, 30 km Bodensee, 10 km Ravensburg	€18,752	€75	67%	2	1	2	€32	✅	❌	❌	Y / Y	⭐️ 5 (13)
Ferienwohnung im Haus Metzger	€69,814	€545	35%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Landleben für Schöngeister I Nähe Bodensee	€19,766	€96	56%	2	1	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (28)
FEWO Kuen	€26,551	€95	74%	2	1	1	€53	❌	❌	✅	Y / Y	⭐️ 5 (169)
Große 2-Zimmer Wohnung mit Alpenblick	€12,082	€70	45%	2	0	2	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Gemütliche Wohnung in ruhiger Lage	€28,046	€79	97%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
helle Wohnung in ruhiger Lage	€26,384	€81	89%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Ferienhof Silbereis Blick auf Bodensee und Alpen	€25,482	€77	89%	2	1	5	€30	❌	❌	❌	Y / Y	⭐️ 5 (25)
Schöne Wohnung, Bodenseenähe	€20,034	€94	55%	2	2	3	€54	❌	❌	❌	N / Y	⭐️ 4 (5)
Ferienwohnung direkt in Ravensburg	€27,200	€86	86%	2	1.5	5	€54	❌	❌	❌	Y / Y	⭐️ 5 (24)
gemütliche Wohnung mit Bergpanorama, Nähe Bodensee	€16,305	€87	48%	2	1.5	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (18)
Ferienwohnung Tanne in Ravensburg Neubau in Natur	€27,443	€87	85%	2	1.5	3	€43	❌	❌	❌	Y / N	⭐️ 5 (12)
Ferienwohnung Apfel aufm Bauernhof - Grünkraut	€33,518	€95	94%	2	1.5	4	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Apartment Christina	€34,860	€119	79%	2	1	3	€33	❌	✅	❌	N / N	⭐️ 5 (17)
Ferienwohnung "Kiefer" in Ravensburg(Barrierefrei)	€25,043	€90	74%	2	1	3	€43	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Fewo "zur Auszeit " Nähe Bodensee Ch, A	€13,417	€72	50%	2	1	3	€54	❌	❌	❌	Y / Y	⭐️ 5 (153)
Relaxing In Nature	€22,344	€85	70%	2	1	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (101)
Ferienhaus Seeurlaub	€23,519	€126	51%	2	2	3	€54	✅	❌	❌	Y / Y	⭐️ 5 (15)
Schöne, großzügige zentrumsnahe Wohnung, Parkplatz	€26,591	€108	65%	2	2	2	€32	❌	❌	❌	Y / Y	⭐️ 4.3 (12)

Return Metrics

220.1% 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)	€14,418	€28,837	€43,256	€57,675	€72,094	€144,189	€432,568
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€8,111	€8,111	€8,111	€8,111	€8,111	€8,111	€8,111
Down Payment	€2,028	€2,028	€2,028	€2,028	€2,028	€2,028	€2,028
Property Appreciation	€304	€617	€940	€1,272	€1,615	€3,487	€14,472
Total Return	€24,863	€39,595	€54,337	€69,088	€83,849	€157,816	€457,181

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

220.1%

Cap Rate

147.53%

Return on Investment

226.92%

Nehmetsweiler Horgenzell, Baden-Württemberg, 88263

2 bed • 1 bath • 4 guests

Purchase Price

1881

Airbnb Investor Score

€14,418

Annual Profit

147.5%

Cap Rate

220.1%

Cash on Cash

€27,583

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €71/night at 56% occupancy.Projected nightly rate is €71/night at 72% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

€25,649

Avg annual revenue

64%

Avg occupancy rate

€118

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

€30k

€50k

€70k

€14,419

Profit

Revenue

€27,583

Operating Expenses

€12,623

Operating Income

€14,960

Mortgage & Taxes

€541

Profit (Cash Flow)

€14,419

€6,551

Cash Investment

Down Payment

€2,028

Renos & Furnishing

€4,219

Closing Costs

€304

Total

€6,551

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

220.1%

Cap Rate

147.53%

Return on Investment

226.92%