BNBCalc Short Term Rental Investment Analysis Turnhallestraße, Offenburg, Germany

1 bed • 1 bath • 1 guests • €340,000

BNB

Calc

Annual Revenue

€29,121

Profit (Cash Flow)

€13,534

Cap Rate

4.7%

Annual Revenue

€29,121

AirDNA projects €74/night at 66% occupancy ($17,796). Airbtics projects €76/night at 74% occupancy ($20,452). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 90% occupancy rate, €89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,956	€22,328	€29,907	€33,803
Occupancy	60%	81%	90%	95%
Nightly Rate	€63	€74	€89	€94

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ruhige Einliegerwohnung in Offenburg	€14,087	€40	97%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (194)
Next to train station bus taxi bicycle-carsharing	€17,211	€52	91%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (684)
Zentral gelegene Stadtwohnung	€28,269	€86	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (125)
Offenburg Loft	€25,591	€88	76%	1	1	3	€50	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Zentrale Stadtwohnung Bahnhofsnähe	€20,729	€67	80%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Modernes Wohnen in Offenburg EuropaPark,Strasbourg	€16,922	€90	51%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (59)
Brake by Interhome	€46,717	€168	76%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Apartment 35m²/1-4 Pers/Offenburg City/Europapark	€28,256	€87	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (124)
Am Klinikum, zentrumnah, Europa Park, Strasbourg	€23,068	€71	87%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (20)
Helles Appartment mit Terrasse, zentral Offenburg	€19,372	€76	68%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Heimat- Altbau Wohnung im Herzen von Offenburg	€22,305	€64	95%	1	1.5	1	€10	❌	❌	❌	N / Y	⭐️ 5 (166)
Kuckuck	€28,923	€89	89%	1	1.5	2	€10	❌	❌	❌	N / Y	⭐️ 5 (59)
Helmut's Appartment unter den Trauben	€21,500	€64	90%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (128)
Ferienwohnung Hiesli am Goethebrunnen	€28,061	€124	62%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Apartment Europapark Straßburg,Blackforest,OGMesse	€16,645	€71	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (652)
Moderne und großzügige 2-Z-Wohnung in der Oststadt	€32,530	€94	93%	1	1	2	€68	❌	❌	❌	Y / Y	⭐️ 5 (47)
Schöner Wohnen im HoheHornHaus 6 Offenburg/Ortenau	€16,113	€62	62%	1	1	5	€75	❌	❌	❌	Y / Y	⭐️ 5 (5)
GemütlicheWohnung mit kostenfreiemParkplatz am See	€17,661	€58	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
K11 Appartements, MaisonetteAppartement, Offenburg	€10,917	€93	32%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
3 Fichten •Straßburg•Blackforest•Europapark	€21,709	€66	87%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (80)
Auszeit Ortenau	€13,347	€96	38%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Souterrainwohnung OG	€18,534	€90	56%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Wolke 8 •Straßburg•Blackforest•Europapark	€22,157	€64	91%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (158)
Badische Toskana	€25,480	€76	92%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Schöner Wohnen im HoheHornHaus 3	€20,574	€73	71%	1	1	5	€75	❌	❌	❌	Y / Y	⭐️ 5 (9)
Altbaustudio in Offenburg bahnhofsnah/ OG Apt.	€13,672	€81	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Neue Komfort-Whg. Souterrain, gute Ausgangslage	€21,242	€63	91%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartement Eins	€13,347	€37	98%	1	1	2	€10	❌	❌	❌	N / N	⭐️ 5 (98)
großzügiges Appartement in Jugendstilvilla 1	€19,669	€96	56%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (36)
Schöner Wohnen im HoheHornHaus 2 Offenburg/Ortenau	€20,847	€66	79%	1	1	5	€75	❌	❌	❌	Y / Y	⭐️ 5 (26)
zu Hause	€31,980	€90	97%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (34)
Villa Luise, DesignAppartement, Offenburg	€16,050	€91	48%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
K11 Appartements, AtelierAppartement, Offenburg	€11,626	€76	42%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
1-Zi.Apartment,möbliert,Kü,Bad, hell mit Südbalkon	€12,700	€37	90%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (58)
Daheim- Altbau Wohnung im Herzen von Offenburg	€17,506	€50	96%	1	1.5	30	€15	❌	❌	❌	Y / Y	⭐️ 5 (5)
2-Z Wohnung - 50m zur Messe & direkt am See	€13,525	€84	44%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Schöner Wohnen im HoheHornhaus 1	€17,342	€66	65%	1	1	5	€75	❌	❌	❌	Y / Y	⭐️ 4 (10)
Flair & Natur – cozy Loft expirence Experience	€27,236	€89	84%	1	1	4	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stilvolle Wohnung in Offenburg mit High Speed WiFi	€15,106	€48	86%	1	1	20	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Luxuriös ausgestattetes Loft Haus in ruhiger Lage	€7,477	€50	41%	1	1	7	€50	❌	❌	❌	N / N	⭐️ 5 (7)

Return Metrics

28.7% 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)	€13,534	€27,068	€40,602	€54,136	€67,671	€135,342	€406,026
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€306,000	€306,000	€306,000	€306,000	€306,000	€306,000	€306,000
Down Payment	€34,000	€34,000	€34,000	€34,000	€34,000	€34,000	€34,000
Property Appreciation	€10,200	€20,706	€31,527	€42,672	€54,153	€116,931	€485,269
Total Return	€363,734	€387,774	€412,129	€436,809	€461,824	€592,273	€1,231,295

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.7%

Cap Rate

4.73%

Return on Investment

63.89%

Turnhallestraße Offenburg, Baden-Württemberg, 77654

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

-€1,947

Annual Profit

4.7%

Cap Rate

28.7%

Cash on Cash

€29,121

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €74/night at 66% occupancy.Projected nightly rate is €76/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.

€20,400

Avg annual revenue

74%

Avg occupancy rate

€75

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

€50k

€13,534

Profit

Revenue

€29,121

Operating Expenses

€13,037

Operating Income

€16,084

Mortgage & Taxes

€2,550

Profit (Cash Flow)

€13,534

€36,942

Cash Investment

Down Payment

€34,000

Renos & Furnishing

€2,942

Total

€36,942

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.7%

Cap Rate

4.73%

Return on Investment

63.89%