BNBCalc Short Term Rental Investment Analysis Siegmundsweg, Bad Gastein, Austria

2 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€49,935

Profit (Cash Flow)

€30,273

Cap Rate

Infinity%

Annual Revenue

€49,935

AirDNA projects €156/night at 54% occupancy ($30,762). Airbtics projects €186/night at 60% occupancy ($40,721). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, €193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,732	€36,138	€51,787	€91,203
Occupancy	51%	57%	71%	81%
Nightly Rate	€126	€170	€193	€299

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tauernstöckl - Appartement 2	€31,951	€108	80%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (47)
Apartments Birke Birke Nr. 2	€56,092	€288	38%	2	2	1	€382	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartement Schareckblick	€33,436	€124	71%	2	1	1	€72	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
High alpine comfort in Badgastein.	€29,432	€158	46%	2	1	7	€84	❌	❌	✅	Y / N	⭐️ 5 (27)
Grenzberg - Bad Gastein, Ferienwohnung, ca. 65qm	€32,589	€118	71%	2	2	3	€140	❌	❌	✅	Y / Y	⭐️ 5 (63)
Landhaus St. Georg by Interhome	€39,072	€191	56%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Schöne Ferienwohnung im Zentrum von Bad Gastein	€72,624	€187	100%	2	1	3	€192	❌	❌	❌	N / N	⭐️ 4.5 (5)
Mountain View Appartement	€52,798	€172	81%	2	1	2	€89	❌	❌	❌	N / Y	⭐️ 5 (29)
Landhaus St. Georg by Interhome	€35,151	€168	57%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Ferienwohnungen Badbruckerweg	€30,234	€127	65%	2	2	4	€114	✅	❌	✅	Y / Y	⭐️ 0 (1)
NEW Heart of Bad Gastein	€41,166	€169	63%	2	1	2	€89	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Brand-new, central apartment w/ VIEWS!	€48,516	€171	74%	2	1	2	€89	❌	❌	❌	Y / Y	⭐️ 5 (56)
Ferienwohnung Nr.1 mit Pool und Sauna	€34,545	€127	74%	2	2	4	€114	❌	❌	❌	N / Y	⭐️ 5 (4)
Cosy attic aparment central but silent	€15,140	€71	57%	2	1.5	3	€41	❌	❌	❌	N / Y	⭐️ 5 (117)
Alpenloft TESSA Obergeschoß	€66,569	€313	57%	2	2	7	€135	❌	❌	❌	N / N	⭐️ 0 (0)
Alpenloft MADERO Obergeschoß	€68,103	€323	57%	2	2	7	€136	❌	❌	❌	N / N	⭐️ 0 (0)
Terrace Garden Retreat by Interhome	€37,888	€123	84%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Chalet Bad Gastein	€22,453	€210	27%	2	1	4	€52	❌	❌	✅	Y / N	⭐️ 0 (1)
Cosy apartment opposite to the cable car and slope	€21,912	€116	51%	2	2	7	€41	❌	❌	✅	Y / Y	⭐️ 5 (65)
Apartment Åsa Bad Gastein	€19,949	€97	55%	2	2.5	2	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Waterfall TOP 15	€32,539	€165	54%	2	2	3	€261	❌	❌	❌	Y / Y	⭐️ 0 (2)
Alpenloft TESSA Basisgeschoß	€59,497	€283	57%	2	2	7	€84	❌	❌	❌	N / N	⭐️ 0 (2)
Alpenloft MADERO Basisgeschoß	€52,823	€273	52%	2	1	7	€84	❌	❌	✅	N / N	⭐️ 0 (0)
Private geräumige Wohnung im Sterne Hotel mit Pool	€44,540	€186	65%	2	1	4	€83	✅	❌	✅	Y / Y	⭐️ 5 (39)
Haus Reitl VII by Interhome	€36,560	€120	83%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (17)
Ski-in/ski-out apartment on a glacier boulder	€43,137	€186	58%	2	1	2	€114	❌	❌	❌	N / N	⭐️ 4.5 (7)
Martini by Interhome	€36,978	€191	53%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Neue Ferienwohnung ENERGIE in einzigartiger Lage	€45,032	€298	41%	2	1.5	4	€89	❌	❌	✅	Y / Y	⭐️ 5 (3)
Sunshine by Interhome	€45,817	€190	66%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
The Alpine Classic by Interhome	€48,438	€168	79%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Residenz Kaiser Franz Josef-Junior Suite Bergblick	€76,594	€476	44%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
April - Spacious & Elegant flat in centre town	€27,168	€189	39%	2	2	2	€135	❌	❌	❌	Y / Y	⭐️ 5 (29)
Valentina - Spacious & Elegant flat in centre town	€33,057	€199	45%	2	2	2	€135	❌	❌	❌	Y / Y	⭐️ 5 (62)
Penthouse Appartement im Zentrum von Bad Gastein	€80,929	€315	70%	2	2	4	€156	❌	❌	❌	Y / Y	⭐️ 5 (33)
Haus Franzis	€31,685	€165	52%	2	2	7	€67	❌	❌	❌	N / Y	⭐️ 5 (12)
Gemütliche Wohnung in bester Lage in Bad Gastein	€23,285	€136	44%	2	1	3	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Dachgeschosswohnung für 4 Personen, 72 m2	€31,135	€141	60%	2	1	4	€52	❌	❌	✅	N / Y	⭐️ 5 (29)
wunderschönes Bad Gastein/ Bellevue	€38,026	€105	99%	2	1.5	3	€0	✅	✅	✅	Y / Y	⭐️ 5 (10)
Comfortable two bedroom apartment	€19,734	€108	50%	2	1	6	€104	❌	❌	❌	Y / Y	⭐️ 5 (39)
Monte Grau Top 5 by Interhome	€43,957	€191	63%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)

Return Metrics

503.07% 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)	€30,272	€60,545	€90,817	€121,090	€151,362	€302,725	€908,177
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€30,272	€60,545	€90,817	€121,090	€151,362	€302,725	€908,177

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

503.07%

Cap Rate

∞%

Return on Investment

503.07%

Siegmundsweg Bad Gastein, Salzburg, 5645

2 bed • 1 bath • 2 guests

Purchase Price

Infinity

Airbnb Investor Score

€30,272

Annual Profit

Infinity%

Cap Rate

503.1%

Cash on Cash

€49,935

Annual Revenue

BNBCalc predicts this property will get $186 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€41,013

Avg annual revenue

60%

Avg occupancy rate

€186

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

€15k

€35k

€60k

€80k

€30,273

Profit

Revenue

€49,935

Operating Expenses

€19,663

Operating Income

€30,273

Mortgage & Taxes

€0

Profit (Cash Flow)

€30,273

€6,018

Cash Investment

Down Payment

€0

Renos & Furnishing

€6,018

Closing Costs

€0

Total

€6,018

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

503.07%

Cap Rate

∞%

Return on Investment

503.07%