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

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€38,401

Profit (Cash Flow)

€20,238

Cap Rate

Infinity%

Annual Revenue

€38,401

AirDNA projects €173/night at 35% occupancy ($22,154). Airbtics projects €129/night at 55% occupancy ($25,917). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, €150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,579	€25,294	€36,798	€56,345
Occupancy	48%	55%	64%	72%
Nightly Rate	€98	€122	€150	€202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tauernstöckl - Appartement 1	€25,695	€100	69%	1	1	4	€52	❌	❌	✅	Y / Y	⭐️ 5 (50)
Spacious attic loft, 60 m2	€37,803	€202	48%	1	1	1	€157	✅	❌	✅	N / Y	⭐️ 0 (1)
Apartments Birke Birke Nr. 3	€50,844	€272	37%	1	2	1	€327	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Appartement Großglockner	€28,996	€224	33%	1	1	1	€157	✅	❌	✅	N / Y	⭐️ 0 (0)
Appartement Margarete	€26,854	€126	54%	1	1	2	€84	❌	❌	❌	Y / Y	⭐️ 5 (8)
Landhaus St. Georg by Interhome	€31,168	€140	61%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (4)
Apartment in Austrian mountains 1	€13,882	€50	75%	1	1.5	3	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (157)
Ferienwohnung Nr.4	€21,339	€91	63%	1	1	2	€83	✅	❌	❌	Y / Y	⭐️ 5 (3)
Bad Gastein / Badbruck mit tollem Blick ins Tal	€18,952	€87	52%	1	1	5	€67	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ferienwohnungen Badbruckerweg Nr.2	€33,262	€123	73%	1	1	4	€83	❌	❌	❌	N / Y	⭐️ 0 (1)
Cozy apartment w a view & own garden	€13,841	€54	68%	1	1.5	3	€83	❌	❌	✅	Y / Y	⭐️ 5 (46)
Stubner Kogel Top 18 by Interhome	€31,715	€144	60%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (6)
Landhaus St. Georg by Interhome	€28,416	€121	64%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4 (6)
Ferienwohnungen Badbruckerweg Nr.5	€25,558	€94	73%	1	1	3	€84	❌	❌	❌	N / Y	⭐️ 0 (1)
Alpenpanorama by Interhome	€33,963	€152	61%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
2-Zimmer-Altbau-Wohnung mit Zirbenholzschlafzimmer	€20,692	€101	55%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (95)
Franzls Panorama Appartements \| App. 1	€26,825	€135	47%	1	1	2	€98	❌	❌	❌	Y / Y	⭐️ 0 (1)
Belle View Gastein	€34,037	€93	96%	1	1	3	€51	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Top 11 by Interhome	€30,329	€145	57%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4 (4)
Bergblick Appartements - Tagkogel	€35,300	€181	52%	1	0	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (4)
Room in Hotel de l' Europe	€18,969	€124	38%	1	1	1	€66	❌	❌	❌	N / Y	⭐️ 4.5 (47)
Maria by Interhome	€30,234	€150	55%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ferienwohnungen Badbruckerweg	€29,328	€117	68%	1	1	3	€84	✅	❌	❌	Y / Y	⭐️ 0 (1)
Franzls Panorama Appartements \| App. 2	€27,156	€134	47%	1	1	2	€99	❌	❌	❌	Y / Y	⭐️ 0 (0)
Alpennest by Interhome	€32,906	€155	58%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Smilla by Interhome	€29,072	€120	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Landhaus St. Georg by Interhome	€24,614	€122	55%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Schbert-Franz Top 12 by Interhome	€31,810	€170	51%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Claudia Top 7 by Interhome	€23,877	€116	56%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4 (12)
Landhaus St. Georg by Interhome	€25,700	€138	51%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Tauernspirit by Interhome	€37,860	€152	68%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Junior-Suite mit Dachterasse	€41,045	€216	52%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Bad Gastein, Bad Bruck, nahe Golf- und Reitplatz	€37,167	€208	47%	1	1	5	€37	❌	❌	✅	Y / Y	⭐️ 5 (10)
Bergzeit Appartments - Studioapartment Tischkogel	€15,223	€87	48%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 3.4 (5)
Imperial Room in Gastein I Free Wifi	€14,017	€116	31%	1	1	1	€66	❌	❌	❌	N / Y	⭐️ 4 (14)
Hotel room in de l'Europe	€16,108	€115	34%	1	1	1	€66	❌	❌	❌	N / Y	⭐️ 4.5 (28)
Haus Franzis	€8,936	€49	48%	1	1	3	€46	❌	❌	❌	N / Y	⭐️ 0 (2)
Wagner Top 32 by Interhome	€20,730	€107	53%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Cozy non smoking apartment	€19,978	€75	72%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (146)
Modernes Apartment ohne Küche	€11,494	€71	42%	1	1	1	€52	❌	❌	✅	Y / N	⭐️ 4.5 (17)

Return Metrics

∞% 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)	€20,237	€40,475	€60,713	€80,950	€101,188	€202,377	€607,131
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	€20,237	€40,475	€60,713	€80,950	€101,188	€202,377	€607,131

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

∞%

Cap Rate

∞%

Return on Investment

∞%

Siegmundsweg Bad Gastein, Salzburg, 5645

1 bed • 1 bath • 2 guests

Purchase Price

Infinity

Airbnb Investor Score

€20,237

Annual Profit

Infinity%

Cap Rate

Infinity%

Cash on Cash

€38,401

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €173/night at 35% occupancy.Projected nightly rate is €129/night at 55% occupancy.

Occupancy Rate

Top 13% 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.

€26,642

Avg annual revenue

55%

Avg occupancy rate

€129

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

€20k

€35k

€50k

€20,238

Profit

Revenue

€38,401

Operating Expenses

€18,163

Operating Income

€20,238

Mortgage & Taxes

€0

Profit (Cash Flow)

€20,238

€0

Cash Investment

Down Payment

€0

Renos & Furnishing

€0

Closing Costs

€0

Total

€0

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

∞%

Cap Rate

∞%

Return on Investment

∞%