BNBCalc Short Term Rental Investment Analysis Weidgasse, Hirschhorn (Neckar), Germany

1 bed • 1 bath • 2 guests • $133,000

BNB

Calc

Annual Revenue

$19,066

Profit (Cash Flow)

-$781

Cap Rate

4.7%

Annual Revenue

$19,066

AirDNA projects $95/night at 29% occupancy ($10,062). Airbtics projects $87/night at 60% occupancy ($19,065). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,783	$17,919	$29,046	$34,243
Occupancy	44%	62%	83%	87%
Nightly Rate	$65	$77	$92	$103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartement Altstadt im Gasthaus Zum Hirsch	$21,623	$116	50%	1	1	3	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
W1.Natur Neckarblick bei Heidelberg	$15,320	$91	46%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Ferienwohnung "Am Neckarsteig"	$13,605	$65	55%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 5 (7)
Tinas Beauty direkt am Neckarsteig	$19,338	$83	62%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (16)
Familienfreundliche Grüne Oase im Neckartal	$32,940	$100	90%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (98)
Gemütliche Wohnung in Oberzent	$25,110	$77	85%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (21)
Ferienwohnung Flussufer - Tilly	$28,921	$91	83%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Ferienwohnung am Waldrand bei Heidelberg	$18,163	$56	87%	1	1	2	$16	✅	❌	✅	Y / Y	⭐️ 5 (127)
Schönblick Dilsberg	$17,524	$76	63%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
3 Zi. App, Casa la Collina delle Ginestre,Eberbach	$11,373	$46	62%	1	1	4	$32	❌	❌	❌	Y / Y	⭐️ 5 (25)
Hideaway nahe Heidelberg im Odenwald	$24,246	$92	67%	1	1	1	$59	❌	❌	❌	N / N	⭐️ 0 (2)
Schöne Wohnung am Fuße der Burgruine Dilsberg	$28,735	$93	81%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (46)
Souterrainwohnung	$10,826	$58	51%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Kleine Wohnung mit Terrasse	$12,967	$49	70%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Ferienwohnung Flussufer - Felsenberg	$28,313	$88	84%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (19)
Ferienwohnung Woitzek	$10,581	$49	59%	1	2	3	$0	❌	❌	❌	N / Y	⭐️ 5 (13)
Altes Forsthaus Heidelberg (ZE-2021-23-WZ)	$23,826	$70	93%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (108)
Hof Vivendi Dachgeschosswohnung, kleiner Odenwald	$22,328	$58	100%	1	1	4	$32	❌	❌	❌	N / N	⭐️ 0 (2)
Kleine, gemütliche Wohnung in Neckargemünd	$12,228	$65	50%	1	1	3	$22	❌	❌	❌	N / Y	⭐️ 5 (36)
Traumhafte Wohnung in Schönau bei Heidelberg	$21,999	$84	70%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (194)
Ferienwohnung - Auszeit -	$12,876	$89	38%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (40)
Sonnige Wohnung in Aussichtslage, 2 Balkone	$18,359	$66	76%	1	1.5	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Gemütliche Wohnung in Eberbach OT mit Neckarblick	$13,718	$67	55%	1	1	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (15)
W5. Neckarblick Natur Altstadt vor Heidelberg	$10,893	$96	31%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (51)
Parkplatz> Küche> Nahe Heidelberg	$9,834	$66	31%	1	1	4	$54	❌	❌	❌	N / N	⭐️ 0 (0)
Häuschen mit eigener Terrasse	$16,023	$63	68%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 5 (146)
Auszeit im Hof Vivendi	$16,910	$66	68%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (28)
Ferienwohnung Regina am Neckarsteig	$24,102	$77	84%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (21)
Gemütliche Wohnung in Oberzent	$16,426	$68	66%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (12)
Kleine Wohnung in der Nähe von Heidelberg	$12,283	$38	86%	1	1	2	$16	❌	❌	❌	N / Y	⭐️ 5 (157)
Für Städtetour u.Erholung: Wohnung in Panoramalage	$29,677	$87	93%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (50)
Appartment in Jugendstil-Vorstadt-Villa	$24,830	$76	86%	1	1	1	$48	❌	❌	✅	Y / Y	⭐️ 5 (244)
Entspannungsort im Grünen	$9,457	$76	34%	1	1	3	$0	❌	✅	✅	N / Y	⭐️ 0 (2)
Ferienwohnung Burgenblick am Neckarsteig	$17,217	$96	49%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

-2.31% 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)	-$780	-$1,561	-$2,341	-$3,122	-$3,903	-$7,806	-$23,418
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$106,399	$106,399	$106,399	$106,399	$106,399	$106,399	$106,399
Down Payment	$26,600	$26,600	$26,600	$26,600	$26,600	$26,600	$26,600
Property Appreciation	$3,990	$8,099	$12,332	$16,692	$21,183	$45,740	$189,825
Total Return	$136,209	$139,538	$142,990	$146,570	$150,280	$170,934	$299,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.31%

Cap Rate

4.74%

Return on Investment

15.04%

Weidgasse Hirschhorn (Neckar), Hessen, 69434

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

-$780

Annual Profit

4.7%

Cap Rate

-2.3%

Cash on Cash

$19,066

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $95/night at 29% occupancy.Projected nightly rate is $87/night at 60% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$17,603

Avg annual revenue

60%

Avg occupancy rate

$87

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

$15k

$25k

$35k

-$781

Profit

Revenue

$19,066

Operating Expenses

$12,753

Operating Income

$6,313

Mortgage & Taxes

$7,093

Profit (Cash Flow)

-$781

$33,778

Cash Investment

Down Payment

$26,600

Renos & Furnishing

$3,188

Closing Costs

$3,990

Total

$33,778

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.31%

Cap Rate

4.74%

Return on Investment

15.04%