BNBCalc Short Term Rental Investment Analysis Rosensteinstraße 17, Fellbach, Germany

2 bed • 1.5 bath • 3 guests • $350,000

BNB

Calc

Annual Revenue

$18,379

Profit (Cash Flow)

-$11,429

Cap Rate

2.1%

Annual Revenue

$18,379

AirDNA projects $74/night at 68% occupancy ($18,379).

BNB Calc projects a 68% occupancy rate, $74 rate per night.

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

Return Metrics

-13.4% 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)	-$11,428	-$22,857	-$34,286	-$45,715	-$57,143	-$114,287	-$342,863
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$349,071	$348,457	$348,168	$348,212	$348,602	$356,082	$506,678

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.4%

Cap Rate

2.06%

Return on Investment

4.69%

Rosensteinstraße 17 Fellbach, Baden-Württemberg, 70736

2 bed • 1.5 bath • 3 guests

Purchase Price

$18,379

Annual Revenue

Projected nightly rate is $74/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,429

Profit

Revenue

$18,379

Operating Expenses

$11,142

Operating Income

$7,237

Mortgage & Taxes

$18,666

Profit (Cash Flow)

-$11,429

$85,282

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$4,782

Closing Costs

$10,500

Total

$85,282

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.4%

Cap Rate

2.06%

Return on Investment

4.69%