BNBCalc Short Term Rental Investment Analysis Röschbergweg, Wilhelmsfeld, BW, 69259

1 bed • 1 bath • 1 guests • €50,000

BNB

Calc

Annual Revenue

€38,366

Profit (Cash Flow)

€21,115

Cap Rate

47.6%

Annual Revenue

€38,366

AirDNA projects €86/night at 66% occupancy ($20,632). Airbtics projects €100/night at 76% occupancy ($27,807). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 90% occupancy rate, €117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,462	€28,131	€39,124	€52,919
Occupancy	61%	82%	90%	96%
Nightly Rate	€68	€92	€117	€148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
aesthetic bedroom very centrally located	€16,456	€73	61%	1	2	1	€16	❌	✅	✅	Y / Y	⭐️ 4.5 (20)
Ruhiges wohnen nahe Heidelberg	€33,041	€99	91%	1	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Emma's old bridge view	€52,930	€262	55%	1	2	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (197)
Ferienwohnung Woitzek	€11,861	€48	68%	1	2	3	€0	❌	❌	❌	N / Y	⭐️ 4.8 (13)
WeinheimBudget (1) Air conditioning	€26,854	€89	82%	1	0	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Exklusive Ferienwohnung MIRO 25 m² in ruhiger Lage	€15,055	€70	57%	1	2	2	€37	❌	❌	❌	N / N	⭐️ 4.8 (15)
Ferienwohnung am Waldrand bei Heidelberg	€17,458	€53	89%	1	1	2	€16	✅	❌	✅	Y / Y	⭐️ 5 (103)
Apartment by the murmuring stream	€22,677	€74	83%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
150qm Lofthaus in Schriesheim bei Heidelberg	€36,221	€117	82%	1	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (16)
Studio-garden apartment	€26,153	€90	79%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
Kuschelnest	€22,194	€68	88%	1	1	1	€13	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Bright roofstudio near University and Clinic HD	€15,963	€68	62%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (196)
Old Town: Room without a view	€23,018	€63	98%	1	1	1	€16	❌	❌	❌	N / Y	⭐️ 4.8 (377)
Central Old Town apartment	€32,574	€107	83%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (239)
Studio-Apartment mit Kitchenette, Hd-Altstadt	€43,201	€144	82%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.9 (68)
Apartement in Fahrtgasse II	€45,071	€124	98%	1	1	3	€42	❌	❌	✅	Y / Y	⭐️ 5 (109)
Weinheimer Sonnenblick - Die kleine Wohlfühloase	€11,747	€32	100%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (193)
2 Zimmer Appartement am Bismarckplatz	€29,167	€136	58%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 5 (1)
Schönes Apartment in Heidelberg - Nähe Uniklinik	€21,185	€59	95%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.5 (72)
Apt. CF14 \| 60m² \| City Center \| A.C.	€29,726	€89	86%	1	1	2	€104	❌	❌	❌	Y / Y	⭐️ 4.7 (147)
Apt. CF47 \| Stadtmitte \| 60m² \| Terrace	€34,871	€109	84%	1	1	2	€115	❌	❌	❌	N / Y	⭐️ 4.6 (81)
Apartment Zweite Heimat Heidelberg 'Römer 1'	€33,725	€125	72%	1	1	3	€94	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Hotel B54 Heidelberg - Doppelbett Aptm	€24,669	€107	63%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.6 (23)
Nettes Apartment priv. Eingang nähe Weinheim/HD/MA	€17,771	€63	75%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 5 (38)
Marktplatz SO 1	€16,368	€118	38%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Hotel B54 Heidelberg - Dreibett Aptm	€27,296	€138	54%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (40)
Charming flat in original old house	€31,872	€95	91%	1	1	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (367)
Luxuriöse 48m² Wohnung Stadtnah im Grünen.	€20,056	€81	67%	1	1	2	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Holidayhome Heidelberg	€30,199	€94	85%	1	1	2	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Casa Fiore im Abrahamshof	€18,454	€93	54%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
Charmantes Apartment, 35m2, gemütlich & modern	€15,187	€44	92%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.8 (233)
Feriewohnung Schriesheim	€21,852	€65	90%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 4.9 (119)
Altes Forsthaus Heidelberg (ZE-2021-23-WZ)	€20,504	€58	96%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (97)
(Ferien)Wohnung auf dem Bauernhof	€23,806	€70	90%	1	1	3	€53	❌	❌	❌	Y / Y	⭐️ 5 (54)
Deluxe Apartment +terrace - Heidelberg city centre	€36,164	€103	95%	1	1	3	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Deluxe Apartment - Heidelberg city centre	€37,528	€104	97%	1	1	3	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
BS Luxury Suite 2	€40,484	€217	51%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Palmbräu Appartements: Zwei Schlafzimmer/Zentrum	€27,201	€189	38%	1	1	2	€105	❌	❌	❌	Y / N	⭐️ 5 (1)
Palmbräu Appartements: zwei Schlafzimmer/Zentrum	€27,720	€187	39%	1	1	2	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Old World Heidelberg	€28,256	€92	83%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (401)

Return Metrics

144.61% 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)	€21,114	€42,229	€63,344	€84,458	€105,573	€211,146	€633,440
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	€72,614	€95,274	€117,980	€140,734	€163,537	€278,342	€754,803

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.61%

Cap Rate

47.56%

Return on Investment

159.71%

Röschbergweg Wilhelmsfeld, Baden-Württemberg, 69259

1 bed • 1 bath • 1 guests

Purchase Price

782

Airbnb Investor Score

€21,114

Annual Profit

47.6%

Cap Rate

144.6%

Cash on Cash

€38,366

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €86/night at 66% occupancy.Projected nightly rate is €100/night at 76% occupancy.

Occupancy Rate

Top 28% 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.

€26,663

Avg annual revenue

76%

Avg occupancy rate

€100

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

€25k

€40k

€55k

€21,115

Profit

Revenue

€38,366

Operating Expenses

€14,584

Operating Income

€23,781

Mortgage & Taxes

€2,667

Profit (Cash Flow)

€21,115

€14,601

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€3,101

Closing Costs

€1,500

Total

€14,601

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

144.61%

Cap Rate

47.56%

Return on Investment

159.71%