BNBCalc Short Term Rental Investment Analysis Pappelweg, Kehl, BW, 77694

2 bed • 2 bath • 4 guests • $50,000

BNB

Calc

Annual Revenue

$50,853

Profit (Cash Flow)

$31,937

Cap Rate

69.2%

Annual Revenue

$50,853

AirDNA projects $74/night at 72% occupancy ($19,460). Airbtics projects $142/night at 67% occupancy ($34,749). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 91% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,180	$33,117	$46,648	$65,233
Occupancy	56%	69%	81%	91%
Nightly Rate	$101	$128	$153	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fox Duke Suite - Young Fox - Duplex + Roof Top	$36,276	$131	74%	2	3	3	$88	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Maison de charme de 1850 - Strasbourg - Neudorf	$35,337	$142	67%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (105)
Loft tout confort faubourg de Strasbourg	$36,682	$133	72%	2	1	1	$43	❌	❌	✅	Y / Y	⭐️ 4.8 (264)
Appartement 3 pièces de 65m2. Parking gratuit	$37,771	$129	80%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
Le 16, Charmant appartement proche du centre ville	$25,503	$95	69%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Bel Appartement à Strasbourg	$20,211	$142	38%	2	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Sehr helle Wohnung in Kehl Stadt	$26,189	$80	85%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.4 (58)
Appart F4 84m2 vue Cathédrale	$39,311	$188	56%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (19)
Charmant F3 au calme à 4 stations du Centre	$56,859	$188	81%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (116)
Superbe appartement avec terrasses	$32,982	$159	56%	2	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Très bel appartement pour 4 pax	$28,410	$133	58%	2	1	4	$54	❌	❌	❌	Y / Y	⭐️ 4.6 (22)
Douillet T3 Strasbourg sud	$31,988	$101	84%	2	1	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (13)
Beau 3 pièces au calme avec jardin	$10,250	$67	40%	2	1	3	$27	❌	❌	✅	Y / N	⭐️ 4.5 (108)
Süßes Duplex in einer schönen Umgebung	$21,682	$90	64%	2	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.9 (63)
Appartement 1 à 4 personnes dans quartier calme	$18,157	$121	41%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Maison Alsacienne proche centre Strasbourg	$29,273	$139	56%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Maison Strasbourg city Les Muses	$29,296	$116	67%	2	3	2	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (168)
Musée art moderne cosy appart	$27,056	$103	69%	2	1	2	$36	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Appartement 100m2 centre-ville	$18,904	$128	40%	2	1	3	$11	❌	❌	❌	N / Y	⭐️ 5 (20)
Très bel Appart spacieux près centreville parking	$41,724	$114	100%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (150)
Super appartement confortable proche du centre	$33,402	$128	70%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.6 (111)
Charmant appartement à 20min du CV à pieds	$25,812	$152	43%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (42)
Bel appartement spacieux près centre ville parking	$49,139	$137	98%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Embassy Corner Appartement avec une terrasse	$71,694	$224	86%	2	1	1	$108	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Appartement 3 pièces, Krutenau, Parking privé	$31,596	$85	100%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Bel appartement Strasbourg	$56,687	$438	34%	2	1	1	$54	❌	❌	❌	Y / N	⭐️ 5 (1)
65 m² cosy, Orangerie, Institutions européennes	$30,597	$109	73%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (230)
Appartement T3 centre Strasbourg vue sur bassin	$32,208	$176	50%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Duplex cosy proche des institutions UE. Parking	$24,082	$95	66%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Logement 48m2 Strasbourg Krutenau-parking possible	$34,565	$96	97%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (130)
Charmant appartement avec terrasse	$58,681	$290	55%	2	1	2	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (102)
Appartement 6 personnes & parking proche centre	$47,552	$138	91%	2	3	2	$65	❌	❌	❌	N / Y	⭐️ 4.8 (36)
Cosy 2 BR Flat in Strasbourg, 75m2	$26,883	$113	62%	2	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.6 (422)
Appart 3 pièces RDC - Parlement européen	$53,287	$175	81%	2	1	2	$33	❌	❌	❌	Y / N	⭐️ 5 (7)
Charmant appartement - quartier calme	$19,511	$117	43%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Joli 3 pièces à Strasbourg Neudorf	$31,785	$102	85%	2	1	2	$22	❌	❌	❌	Y / N	⭐️ 4.6 (25)
Appartement entier de 60m² avec Jardin	$28,548	$100	78%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Appartement chaleureux Orangerie	$59,833	$283	56%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (31)
Strasbourg Neudorf Martine's ôm 60m² 3* 4pers	$21,896	$79	75%	2	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Superbe Logement 8P/ Orangerie-Parlement européen	$46,552	$161	79%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (31)

Return Metrics

195.02% 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)	$31,936	$63,873	$95,809	$127,746	$159,682	$319,365	$958,095
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$39,999	$39,999	$39,999	$39,999	$39,999	$39,999	$39,999
Down Payment	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000
Property Appreciation	$1,500	$3,045	$4,636	$6,275	$7,963	$17,195	$71,363
Total Return	$83,436	$116,918	$150,445	$184,021	$217,646	$386,560	$1,079,458

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

195.02%

Cap Rate

69.2%

Return on Investment

208.48%

Pappelweg Kehl, Baden-Württemberg, 77694

2 bed • 2 bath • 4 guests

Purchase Price

1112

Airbnb Investor Score

$31,936

Annual Profit

69.2%

Cap Rate

195.0%

Cash on Cash

$50,853

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $74/night at 72% occupancy.Projected nightly rate is $142/night at 67% occupancy.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$34,704

Avg annual revenue

67%

Avg occupancy rate

$142

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

$75k

$31,937

Profit

Revenue

$50,853

Operating Expenses

$16,250

Operating Income

$34,603

Mortgage & Taxes

$2,667

Profit (Cash Flow)

$31,937

$16,376

Cash Investment

Down Payment

$10,000

Renos & Furnishing

$4,876

Closing Costs

$1,500

Total

$16,376

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

195.02%

Cap Rate

69.2%

Return on Investment

208.48%