BNBCalc Short Term Rental Investment Analysis Tiepolostraße, Würzburg, BY, 97070

2 bed • 1 bath • 4 guests • €300,000

BNB

Calc

Annual Revenue

€55,873

Profit (Cash Flow)

€23,369

Cap Rate

13.1%

Annual Revenue

€55,873

AirDNA projects €143/night at 58% occupancy ($30,268). Airbtics projects €155/night at 70% occupancy ($39,513). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 86% occupancy rate, €178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,858	€36,379	€57,090	€81,770
Occupancy	57%	74%	86%	92%
Nightly Rate	€92	€131	€178	€234

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
JAMA \| Terrace, Free Parking, Large Groups #1	€50,791	€231	55%	2	2	1	€105	❌	❌	❌	Y / Y	⭐️ 5 (12)
Apartment Central Würzburg	€21,954	€163	35%	2	2	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (27)
2 Zimmer Wohnung	€16,137	€70	63%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.7 (160)
Wunderschöne Stadtwohnung	€28,896	€78	98%	2	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Ferienwohnung Panorama mit Festungsblick	€72,260	€268	73%	2	1	2	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Szenetreff City	€19,396	€91	58%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Neu renovierte Innenstadt-Wohnung	€28,634	€93	80%	2	1	2	€52	❌	❌	❌	N / Y	⭐️ 4.7 (105)
Sonnige und attraktive Altbauwohnung in Würzburg	€22,535	€128	47%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (244)
Central, modern city apartment	€34,906	€111	84%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.4 (36)
* central & lovely * - for up to 6 persons	€23,062	€74	81%	2	1	2	€52	❌	❌	❌	N / Y	⭐️ 4.5 (62)
Balthasar Neumann Apartment - by homekeepers	€28,679	€86	89%	2	1	1	€48	❌	❌	✅	N / Y	⭐️ 4.8 (24)
Würzburg Stadt-75m²-bis zu 7 Pers.-4OG-Parkplätze	€19,561	€103	47%	2	1	2	€141	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Modern & spacious apartment for up to 8 guests	€37,233	€151	66%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Attractive 3 room apartment • downtown & station	€23,771	€66	95%	2	1	1	€52	❌	❌	✅	N / Y	⭐️ 4.8 (65)
apartment near the residence up to 8 persons	€38,023	€170	60%	2	1	3	€84	❌	❌	❌	Y / Y	⭐️ 4.6 (25)
Central Designapartment with private parking lot	€32,726	€103	84%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (108)
Schönste Location in Würzburg	€57,568	€181	87%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Moderne Altbau-Wohnung mit Garage	€28,891	€95	80%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (21)
Im Zentrum, Modernes City Apartment	€55,462	€176	82%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Attic Appartement (new renovated)close to the city	€63,691	€192	89%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Spacious, newly renovated 2 Br apt.- Wü-Frauenland	€20,725	€63	88%	2	1	3	€47	❌	❌	❌	Y / Y	⭐️ 4.6 (204)
Ferienwohnung am Pool - die grüne Oase in Würzburg	€26,410	€101	70%	2	1	3	€63	✅	❌	❌	Y / Y	⭐️ 5 (120)
Botanical velvet apartment with sunny balcony	€25,435	€73	93%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.6 (59)
2 Schlafzimmer Wohnung Würzburg	€22,990	€167	32%	2	1	5	€85	❌	❌	❌	Y / Y	⭐️ 5 (1)
MAIN Cozy Casa Würzburg \| 2 Stellplätze \| Stadtnah	€63,971	€324	54%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
DND City oasis: Park \| Netflix \| Parking \| Coffee	€69,080	€205	86%	2	1	1	€94	❌	❌	❌	Y / Y	⭐️ 5 (65)
Penthouse Innenstadt	€39,744	€143	76%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 3 (8)
Apartment S1	€40,257	€177	61%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury city apartment - view of river and castle	€18,052	€52	92%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Apartment in Residenznähe	€42,666	€132	86%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Schöne 4 Zimmer für 1-4 Personen in Würzburg	€44,009	€135	89%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Stadtperle - Ruhig & mittendrin	€30,595	€84	100%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Ferienwohnung Würzburg***, Sanderau	€26,915	€93	78%	2	1	4	€68	❌	❌	❌	Y / Y	⭐️ 5 (32)
Wunderschöne Wohnung mit Altbau-Charme in Würzburg	€22,405	€130	47%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Terassenwohnung in Zentrumsnähe	€34,489	€269	35%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Wohnen im Leistengrund Würzburg	€37,013	€149	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
wunschlos wohnen	€38,997	€184	58%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (18)
Apartment S2	€61,263	€229	72%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 3 (3)
Zur Alten Mainbrücke	€22,134	€119	51%	2	1	2	€0	❌	❌	❌	N / N	⭐️ 4.2 (9)

Return Metrics

31.77% 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)	€23,369	€46,738	€70,108	€93,477	€116,847	€233,694	€701,082
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€332,369	€365,008	€397,926	€431,130	€464,629	€636,869	€1,429,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.77%

Cap Rate

13.12%

Return on Investment

49.75%

Tiepolostraße Würzburg, Bayern, 97070

2 bed • 1 bath • 4 guests

Purchase Price

169

Airbnb Investor Score

€23,369

Annual Profit

13.1%

Cap Rate

31.8%

Cash on Cash

€55,873

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €143/night at 58% occupancy.Projected nightly rate is €155/night at 70% occupancy.

Occupancy Rate

Top 28% 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.

€36,086

Avg annual revenue

70%

Avg occupancy rate

€155

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

€55k

€75k

€23,369

Profit

Revenue

€55,873

Operating Expenses

€16,504

Operating Income

€39,369

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€23,369

€73,557

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€4,557

Closing Costs

€9,000

Total

€73,557

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.77%

Cap Rate

13.12%

Return on Investment

49.75%