BNBCalc Short Term Rental Investment Analysis Waltershofener Str., 79111 Freiburg im Breisgau, Deutschland

3 bed • 2.5 bath • 6 guests • $450,000

BNB

Calc

Annual Revenue

$31,192

Profit (Cash Flow)

-$16,299

Cap Rate

3.1%

Annual Revenue

$31,192

AirDNA projects $122/night at 70% occupancy ($31,191).

BNB Calc projects a 70% occupancy rate, $122 rate per night.

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

Return Metrics

-14.53% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$16,298	-$32,597	-$48,896	-$65,194	-$81,493	-$162,986	-$488,960
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$447,201	$444,807	$442,831	$441,284	$440,179	$441,775	$603,307

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.53%

Cap Rate

3.12%

Return on Investment

1.44%

Waltershofener Str. Freiburg im Breisgau, Baden-Württemberg, 79111

3 bed • 2.5 bath • 6 guests

Purchase Price

$31,192

Annual Revenue

Projected nightly rate is $122/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$16,299

Profit

Revenue

$31,192

Operating Expenses

$17,135

Operating Income

$14,057

Mortgage & Taxes

$30,356

Profit (Cash Flow)

-$16,299

$112,125

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,625

Closing Costs

$13,500

Total

$112,125

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.53%

Cap Rate

3.12%

Return on Investment

1.44%