BNBCalc Short Term Rental Investment Analysis Sabelstraße, Boppard, Germany

3 bed • 3 bath • 6 guests • €250,000

BNB

Calc

Annual Revenue

€16,679

Profit (Cash Flow)

€5,574

Cap Rate

3.0%

Annual Revenue

€16,679

AirDNA projects €75/night at 98% occupancy ($26,727). Airbtics projects €77/night at 59% occupancy ($16,679). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, €77 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,176	€14,794	€22,054	€35,460
Occupancy	49%	58%	68%	79%
Nightly Rate	€61	€68	€87	€120

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern and stylish suite with a view of the Rhine	€33,438	€116	79%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (31)
Studio Apartment in Boppard Centre	€14,670	€68	58%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (132)
Römerburg-Apartment 4	€12,928	€70	49%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 5 (13)
Römerburg-Apartment 3	€12,234	€68	48%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 4.5 (23)
Boppard Centre Studio Apartment	€14,077	€71	53%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (84)
Apartment, market square Boppard, rooftop terrace	€20,525	€94	59%	1	1	3	€54	❌	❌	❌	Y / Y	⭐️ 5 (90)
Römerburg-Apartment 1	€9,672	€53	48%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 4.5 (16)
Modernes & zentrales Apartment	€19,663	€66	79%	1	1	2	€49	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Large suite with loggia and view of the Rhine	€45,846	€165	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Römerburg-Apartment 2	€11,216	€57	52%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 4.5 (28)
Ferienhaus SteigRhein Apartment OG	€16,877	€66	67%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (14)
Ferienhaus SteigRhein Apartment EG	€17,849	€66	71%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (4)
Fewo „Mister Stringer“ im Alten Forsthaus Boppard	€23,979	€120	52%	1	1	3	€59	❌	❌	❌	Y / Y	⭐️ 5 (7)
Apartment Zentrum mit Hof	€8,816	€85	28%	1	1	3	€25	❌	❌	✅	N / Y	⭐️ 4.5 (5)
Fewo „Miss Marple“ im Alten Forsthaus Boppard	€25,169	€121	55%	1	1	3	€59	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gemütliche FeWo in Zentrums Nähe FeWo Leiergasse	€18,220	€65	77%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
🔥Brand neu! Sanierte Wohnung im Herzen der Stadt	€19,547	€66	79%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (179)
Ferienwohnung am Michelsbach	€15,900	€87	48%	1	1	3	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Gemütliches Apartment in Boppard	€11,069	€46	64%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (37)
High-quality and cozy suite with balcony	€24,176	€107	62%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (11)
Willkommen in Boppard!	€10,399	€67	41%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (29)
Home in Boppard	€9,888	€63	43%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (218)
Krune Ferienwohnung	€15,224	€69	56%	1	1.5	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (20)
Mühlenwohnung	€16,859	€55	83%	1	1	3	€44	❌	❌	✅	Y / Y	⭐️ 5 (61)
FeWo Stadtmitte – Mittendrin statt nur dabei!	€13,622	€61	61%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (118)
FEWO RheinWein 1 mit Wallbox, 1 Hund willkommen*	€17,092	€74	62%	1	1	2	€59	❌	❌	✅	Y / Y	⭐️ 5 (7)
Ferienwohnung Auszeit	€20,706	€99	57%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (13)
Römerburg-Apartment 6 mit Balkon	€11,591	€86	37%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (3)
Biba's Ferienwohnung	€16,750	€57	78%	1	1	2	€20	❌	❌	✅	N / Y	⭐️ 5 (79)
Träumschön	€12,265	€73	46%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 5 (11)
Lovingly furnished cottage with terrace	€25,996	€137	52%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (2)
Römerburg-Apartment 5 mit Balkon	€19,086	€88	58%	1	1	3	€39	❌	❌	❌	N / Y	⭐️ 5 (8)
Erholsame Oase nicht nur für Ihren Urlaub	€15,128	€62	64%	1	1	3	€59	❌	❌	❌	Y / Y	⭐️ 5 (64)
Ferienwohnung mit großer Terrasse	€24,298	€66	99%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (43)
Ferienwohnung Winklbauer	€9,850	€49	53%	1	1.5	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (89)
Exclusive and colorful cottage with terrace	€30,496	€137	61%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Ferienwohnung Traumschleife Klettersteig	€9,958	€76	36%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Auszeit am Rhein 2 - Rhinelove	€13,864	€59	64%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
Auszeit am Rhein 1 - Rhinelove	€15,783	€58	74%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (14)
CitySuite Louisa	€6,999	€38	50%	1	1	9	€39	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

21.45% 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)	€5,573	€11,147	€16,720	€22,294	€27,867	€55,735	€167,207
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€237,499	€237,499	€237,499	€237,499	€237,499	€237,499	€237,499
Down Payment	€12,500	€12,500	€12,500	€12,500	€12,500	€12,500	€12,500
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€263,073	€276,372	€289,902	€303,671	€317,686	€391,714	€774,023

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.45%

Cap Rate

2.97%

Return on Investment

66.99%

Sabelstraße Boppard, Rheinland-Pfalz, 56154

3 bed • 3 bath • 6 guests

Purchase Price

Airbnb Investor Score

-€7,706

Annual Profit

3.0%

Cap Rate

21.5%

Cash on Cash

€16,679

Annual Revenue

BNBCalc predicts this property will get $77 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€17,293

Avg annual revenue

59%

Avg occupancy rate

€78

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

€35k

€45k

€5,574

Profit

Revenue

€16,679

Operating Expenses

€9,231

Operating Income

€7,449

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€5,574

€18,477

Cash Investment

Down Payment

€12,500

Renos & Furnishing

€5,977

Total

€18,477

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.45%

Cap Rate

2.97%

Return on Investment

66.99%