BNBCalc Short Term Rental Investment Analysis Uwe-Beyer-Straße, Mainz, RP, 55128

1 bed • 1 bath • 2 guests • €40,000

BNB

Calc

Annual Revenue

€22,207

Profit (Cash Flow)

€9,597

Cap Rate

24.7%

Annual Revenue

€22,207

AirDNA projects €59/night at 77% occupancy ($16,667). Airbtics projects €91/night at 67% occupancy ($22,207). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 67% occupancy rate, €91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,359	€17,249	€25,979	€66,455
Occupancy	56%	69%	81%	90%
Nightly Rate	€50	€68	€86	€199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nur 8 Min. vom Hauptbahnhof entfernt	€13,690	€37	95%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (123)
Atelierwohnung	€28,417	€100	76%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (151)
1 Bedroom Apartment \| Osteiner Hof	€45,688	€180	68%	1	1.5	1	€25	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Fontaine 1 Bedroom Suite \| Osteiner Hof	€40,853	€220	49%	1	1	1	€25	❌	❌	✅	Y / Y	⭐️ 0 (2)
Modern Apartments Mainz by PMA	€53,834	€194	76%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Gemütliche drei Zimmer mit Smart Home, LED u. Kino	€15,285	€64	64%	1	1	1	€7	❌	❌	✅	Y / Y	⭐️ 4.1 (56)
Neu renovierte Wohnung	€19,485	€77	65%	1	1	4	€45	❌	❌	✅	Y / N	⭐️ 5 (12)
Gepflegtes Apartment, zentral in Mainz-Bretzenheim	€20,444	€68	82%	1	1	1	€20	❌	❌	❌	N / Y	⭐️ 5 (91)
Schöne Eigentumswohnung direkt an der Uni Mainz	€13,326	€46	78%	1	1	7	€20	❌	❌	❌	N / Y	⭐️ 4.5 (35)
Sonniges, zentrales Loft	€22,262	€151	39%	1	1	2	€25	❌	❌	✅	Y / Y	⭐️ 5 (5)
LM-ApartmentsMainz-07, Uni-nah, Fernblick, Parking	€16,281	€48	91%	1	1	7	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Business Appartement Mainz Duo	€17,754	€80	60%	1	1	3	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Cozy two room downtown / name: Wiesbaden	€48,570	€260	51%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Great one room downtown / name: Dresden	€33,756	€231	40%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Ganzes Haus für drei mitten in Mainz	€19,100	€72	70%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (11)
gemütliches Apartment 12/2 im Villa Mainz Uni	€14,942	€56	72%	1	1	5	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Eco-Apartment Uni Mainz Nah 16	€14,026	€46	81%	1	1	5	€35	❌	❌	❌	N / N	⭐️ 5 (8)
Galeriewohnung zum Wohlfühlen	€20,878	€81	70%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Privatzimmer an der Universitätsklinik Mainz	€13,958	€81	46%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (4)
Schön wohnen in Mainz in 2Z/K/B/B	€31,632	€101	85%	1	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (7)
Eco-Apartment Uni-Mainz Nah 16	€10,770	€43	68%	1	1	5	€35	❌	❌	❌	Y / N	⭐️ 4.3 (16)
Appartement Mainz- Bretzenheim	€25,316	€77	90%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
LM-ApartmentsMainz-01, Uni-nah und Verkehrsgünstig	€14,102	€48	79%	1	1	7	€44	❌	❌	❌	N / Y	⭐️ 4.5 (23)
LM-ApartmentsMainz-03, Uni-nah, Verkehrsgünstig	€14,860	€53	76%	1	1	7	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Kleine Altstadt-Wohnung	€21,828	€62	95%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (34)
Gemütliche 1,5 Zimmer Wohnung in mitten von Mainz.	€17,314	€69	68%	1	1	2	€15	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Ferienhäuschen im Garten	€18,301	€50	100%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (17)
Apartment auf Zeit 310	€8,526	€57	33%	1	1	30	€60	❌	❌	✅	N / N	⭐️ 0 (1)
gemütliche Wohnung Oberstadt-27 Mainz	€19,214	€71	72%	1	2	1	€35	❌	❌	❌	Y / N	⭐️ 4.2 (8)
Apartment auf Zeit 402	€10,643	€56	48%	1	1	30	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Schöne Wohnung Mainz-Bretzenheim	€25,350	€79	88%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Eco-Apartment Uni-Mainz Nah 14	€9,868	€39	68%	1	1	5	€35	❌	❌	❌	Y / N	⭐️ 3.5 (5)
Apartment auf Zeit 304	€7,157	€58	32%	1	1	30	€60	❌	❌	❌	N / N	⭐️ 4 (6)
Skyline Apartment Mainz	€19,129	€77	68%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Moderne ruhige Wohnung	€9,823	€39	69%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
1,5 Zimmer, Ausblick ins Grüne	€16,405	€51	88%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (5)
Modern apartment near Mainz HBF	€15,922	€50	87%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Mainz Stadion / Universität	€11,877	€56	58%	1	1	1	€20	❌	❌	✅	Y / N	⭐️ 4 (1)

Return Metrics

21.73% 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)	€9,597	€19,194	€28,791	€38,388	€47,985	€95,970	€287,910
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€1,200	€2,436	€3,709	€5,020	€6,370	€13,756	€57,090
Total Return	€50,797	€61,630	€72,500	€83,408	€94,355	€149,726	€385,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.73%

Cap Rate

24.74%

Return on Investment

24.45%

Uwe-Beyer-Straße Mainz, Rheinland-Pfalz, 55128

1 bed • 1 bath • 2 guests

Purchase Price

275

Airbnb Investor Score

€9,597

Annual Profit

24.7%

Cap Rate

21.7%

Cash on Cash

€22,207

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €59/night at 77% occupancy.Projected nightly rate is €91/night at 67% occupancy.

Occupancy Rate

Top 63% 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.

€20,321

Avg annual revenue

67%

Avg occupancy rate

€90

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

€40k

€55k

€9,597

Profit

Revenue

€22,207

Operating Expenses

€12,310

Operating Income

€9,897

Mortgage & Taxes

€300

Profit (Cash Flow)

€9,597

€42,952

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€2,952

Total

€42,952

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.73%

Cap Rate

24.74%

Return on Investment

24.45%