BNBCalc Short Term Rental Investment Analysis Rue de Bartenheim, Saint-Louis, Grand Est, 68300

1 bed • 1 bath • 1 guests • €150,000

BNB

Calc

Annual Revenue

€23,959

Profit (Cash Flow)

€3,153

Cap Rate

7.4%

Annual Revenue

€23,959

AirDNA projects €65/night at 65% occupancy ($15,407). Airbtics projects €67/night at 74% occupancy ($18,056). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 87% occupancy rate, €75 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,946	€19,352	€24,626	€28,254
Occupancy	64%	77%	87%	91%
Nightly Rate	€58	€67	€75	€82

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
F/CH/D Train-Airport-Bus 5 min Parking free- 70m2	€20,737	€65	86%	1	2	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (263)
Studio 114 « Robin » grand lit double balcony	€18,737	€60	83%	1	2	1	€36	❌	❌	❌	N / Y	⭐️ 4.5 (81)
Studio centre Saint-Louis / Gare / Tramway / Bus	€17,310	€58	78%	1	2	1	€23	❌	❌	❌	N / Y	⭐️ 4.9 (47)
Dreamy Suite for Sunsetlovers	€33,422	€99	92%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Maison proche aéroport Bâle/Mulhouse	€26,135	€82	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (162)
Studio near station tram bus to Basel and airport	€16,697	€62	71%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (245)
Studio T à 5 mn Euroairport ~parking - terrasse	€22,324	€79	77%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Premium Apartment Basel Airport	€10,858	€65	43%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (180)
Confort Accès 24/24h - Frontière Bâle & Aéroport	€26,656	€79	90%	1	1	1	€56	❌	❌	✅	Y / Y	⭐️ 4.7 (57)
Studio near Basel Airport RM1142	€18,646	€73	69%	1	1	2	€41	❌	❌	❌	N / N	⭐️ 4.6 (38)
Nid douillet frontalier	€16,525	€79	57%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Cosy Home Basel Airport -city center-	€17,564	€73	63%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Bel appartement proche gare Near Basel 3 personne	€15,457	€62	65%	1	1	2	€41	❌	❌	❌	Y / N	⭐️ 4.6 (53)
Chouett’Appart proche frontières	€29,315	€94	83%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Confort Home Basel Airport -city center-	€18,043	€75	64%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Studio 3 Frontières	€15,449	€46	91%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Studio Saint-Louis, Near Basel and tram/train	€15,406	€48	87%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.6 (216)
Cozy apartment. Unbeatable location!	€11,161	€43	71%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Studio Lora RM 1144L	€18,301	€70	70%	1	1	7	€41	❌	❌	✅	N / Y	⭐️ 4.7 (16)
Traumhaftes Studio in Top Lage!	€22,133	€61	99%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (178)
The Blue Pearl Suites - Jacuzzi	€20,246	€59	81%	1	1	1	€46	❌	✅	❌	Y / Y	⭐️ 4.8 (126)
2-room 50 m² 5 minutes from Basel + parking free	€21,107	€62	92%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (307)
Magnifique studio avec Netflix	€5,477	€42	34%	1	1	1	€10	❌	❌	❌	N / N	⭐️ 0 (0)
T1 hyper centre Saint-Louis	€17,690	€52	91%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4.8 (177)
SunnyFlat: EuroAiport/Basel/TrainStation/Center	€16,109	€56	73%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Modern & Bright - Tram/Bus/Train to Basel	€19,086	€69	74%	1	1	4	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
City center, 4 people, France, Basel, Germany	€24,835	€74	89%	1	1	1	€15	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
3rd Central 1 BR w/ King bed 45m2 + 5mn from Basel	€15,665	€100	42%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Studio style industrielBaselAir conditionner 3️⃣	€20,870	€67	83%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Le Pink Studio- 10 min drive from Basel-Channel	€16,929	€54	80%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (48)
Apparemment f2	€28,643	€78	100%	1	1	3	€0	❌	❌	✅	N / N	⭐️ 0 (0)
80 m2 ⭐⭐⭐climatisé + terrasse, proche aéroport.	€25,228	€74	90%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
Bali dreams-basel	€26,743	€83	88%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Tendance Appart_Calme_Balcon_Vue	€21,881	€69	87%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Nice Apartment in Saint Louis near Basel	€18,041	€75	65%	1	2	3	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Cosy apartment, quiet and completely renovated	€14,726	€65	62%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Appartement à Village-Neuf, proche de Bâle	€17,713	€77	61%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Kulla Basel Airport	€9,802	€58	46%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.7 (24)
Studio Near Basel Airport RM1102	€19,112	€68	76%	1	1	2	€36	❌	❌	❌	N / N	⭐️ 4.7 (8)

Return Metrics

8.39% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,153	€6,306	€9,459	€12,612	€15,766	€31,532	€94,596
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€157,653	€165,441	€173,368	€181,439	€189,657	€233,119	€458,685

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.39%

Cap Rate

7.43%

Return on Investment

26.01%

Rue de Bartenheim Saint-Louis, Grand Est, 68300

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€3,153

Annual Profit

7.4%

Cap Rate

8.4%

Cash on Cash

€23,959

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €65/night at 65% occupancy.Projected nightly rate is €67/night at 74% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€18,904

Avg annual revenue

74%

Avg occupancy rate

€67

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

€15k

€25k

€35k

€3,153

Profit

Revenue

€23,959

Operating Expenses

€12,806

Operating Income

€11,153

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€3,153

€37,543

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€3,043

Closing Costs

€4,500

Total

€37,543

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.39%

Cap Rate

7.43%

Return on Investment

26.01%