BNBCalc Short Term Rental Investment Analysis Oskar-von-Miller-Straße, Schweinfurt, BY, 97424

1 bed • 1 bath • 2 guests • €125,000

BNB

Calc

Annual Revenue

€22,499

Profit (Cash Flow)

€3,215

Cap Rate

7.9%

Annual Revenue

€22,499

AirDNA projects €82/night at 65% occupancy ($19,433). Airbtics projects €76/night at 67% occupancy ($18,633). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 88% occupancy rate, €70 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,110	€17,364	€28,095	€38,969
Occupancy	58%	68%	88%	91%
Nightly Rate	€61	€69	€86	€115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Penthouse "Michelangelo", balcony + WIFI + Netflix	€34,043	€103	89%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (4)
Himmlische Weite 3	€12,184	€61	52%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (13)
✩ Central \| 70m² \| Kitchen \| Washer \| Netflix	€30,631	€133	60%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Kleines City Apartment	€26,977	€84	88%	1	1	4	€0	❌	❌	❌	Y / N	⭐️ 5 (14)
Puppenstube	€15,156	€52	64%	1	1	5	€103	❌	❌	❌	Y / Y	⭐️ 5 (13)
Zimmer in Schweinfurt	€6,243	€107	16%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Schöne Loftwohnung im Herzen Schweinfurts	€21,703	€67	89%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (117)
Gemütliche und großzügige Wohnung für 4 Personen	€27,004	€73	99%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (26)
ruhige Wohnung in Sennfeld	€18,829	€61	82%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (20)
Comfort Apartment mit großem Bad, Kü und Terrasse	€13,368	€58	60%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (31)
"Einfach mal Abtauchen" Wellness und mehr	€25,270	€85	80%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (40)
Gemütliches 1-Zimmer Apartment	€11,966	€36	89%	1	1	3	€15	❌	❌	❌	N / Y	⭐️ 5 (52)
Stilvolles Apartment Citynah	€25,423	€85	82%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Helles 1-Zi Apartment "Panorama"	€17,994	€74	65%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Standard Apartment (Aparthotel Stadtvilla Premium)	€42,137	€137	84%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (6)
Separate Gästeunterkunft mit Bad und Küchenzeile	€13,332	€41	89%	1	1	4	€0	❌	❌	❌	N / Y	⭐️ 5 (97)
Ferienwohnung Waigolshausen	€12,185	€52	63%	1	1	1	€4	❌	❌	❌	N / N	⭐️ 4.5 (70)
Himmlische Weite 6	€7,731	€62	32%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Repräsentative unterfränkische Bauern-Wohnung	€22,344	€61	99%	1	1	1	€36	❌	❌	✅	Y / N	⭐️ 5 (11)
City Apartment 2 Z.W im zweiten Stock L.	€13,454	€105	34%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Gemütliche Wohnung zumWohlfühlen 70 qm max 4 Pers	€24,143	€89	72%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (5)
Shadow sleep	€9,239	€67	36%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 0 (1)
Ruhige, gemütliche Neubauwohnung perfekt gelegen!	€24,028	€71	91%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (52)
Ferienwohnung Pfister in Hausen	€20,794	€63	89%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (17)
Shadow sleep 2.0	€6,794	€71	26%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (0)
City Studio	€25,779	€70	100%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (11)
JAMA \| Exklusives Designapartment im Stadtzentrum	€18,393	€114	44%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Himmlische Weite 5	€6,621	€66	26%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
DALU’s Apartment	€16,303	€69	65%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Wohnung möbliert nördlicher Stadtteil (südseite)	€22,739	€74	82%	1	1	7	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Wohnung mit Garten und Whirlpool	€36,537	€131	76%	1	1	4	€0	❌	✅	❌	Y / N	⭐️ 0 (4)
Wohnung mit Blick ins Grüne Schweinfurt Stadtrand	€11,175	€45	64%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 5 (33)
Ein Zimmer in einem Zweizimmerwohnung	€9,945	€97	26%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Wohnung in Bergrheinfeld	€19,022	€67	78%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (3)
4-Sterne-Apartment Waldblick Schweinfurt	€29,436	€124	65%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Schöne renovierte Ferienwohnung mit Balkon	€19,700	€62	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Gästehaus Weinbergsleite	€9,284	€62	41%	1	1	1	€0	✅	❌	❌	N / Y	⭐️ 5 (28)
Schöne 1. Zi. City Wohnung	€17,244	€48	99%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (5)
Romantik pur, 4km zu A7 +A71	€15,830	€68	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ferienwohnung in Werneck	€16,022	€69	63%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

10.11% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,215	€6,430	€9,645	€12,861	€16,076	€32,152	€96,458
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,761	€3,593	€5,501	€7,486	€9,552	€21,216	€99,999
Down Payment	€25,000	€25,000	€25,000	€25,000	€25,000	€25,000	€25,000
Property Appreciation	€2,500	€5,050	€7,651	€10,304	€13,010	€27,374	€101,420
Total Return	€32,476	€40,074	€47,798	€55,651	€63,638	€105,743	€322,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.11%

Cap Rate

7.9%

Return on Investment

23.52%

Oskar-von-Miller-Straße Schweinfurt, Bayern, 97424

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€3,215

Annual Profit

7.9%

Cap Rate

10.1%

Cash on Cash

€22,499

Annual Revenue

BNBCalc predicts this property will get $76 per night with 67% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€18,925

Avg annual revenue

67%

Avg occupancy rate

€76

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

€30k

€45k

€3,215

Profit

Revenue

€22,499

Operating Expenses

€12,617

Operating Income

€9,882

Mortgage & Taxes

€6,666

Profit (Cash Flow)

€3,215

€31,784

Cash Investment

Down Payment

€25,000

Renos & Furnishing

€3,034

Closing Costs

€3,750

Total

€31,784

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.11%

Cap Rate

7.9%

Return on Investment

23.52%