BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Marktplatz, Vaihingen an der Enz, Germany

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$28,526

Profit (Cash Flow)

-$56,044

Cash on Cash Return

-1704.5%

Annual Revenue

$28,526

AirDNA projects $47/night at 63% occupancy ($10,814). Airbtics projects $90/night at 60% occupancy ($19,723). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $110 rate per night.

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

Percentiles25%50%75%90%
Revenue$9,673$15,723$29,572$60,872
Occupancy46%58%71%94%
Nightly Rate$56$71$110$173

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Idyllische Gemütlichkeit I die schwäbische Toskana

No image available

$17,934
$70
70%
111$0❌❌❌N / Y⭐️ 5 (78)
Landpension Wachtkopf-Ferienwohnungen, (Vaihingen an der Enz), Ferienwohnung Burgunder, 62 qm, 1 Sch

No image available

$33,559
$173
53%
111$0❌❌❌Y / Y⭐️ 0 (0)
Wohnung im Schäferlauf-Gebiet

No image available

$23,182
$84
71%
111$54❌❌✅Y / Y⭐️ 5 (33)
Ferienwohnung Weissach

No image available

$28,197
$107
72%
111$0❌❌❌Y / Y⭐️ 5 (7)
Ruhige Wohnung mit Außensitzecke

No image available

$19,770
$57
94%
112$10❌❌❌N / Y⭐️ 5 (48)
Gemütliches Apartment in Mühlacker

No image available

$16,075
$72
61%
112$0❌❌❌Y / Y⭐️ 5 (11)
Gemütliche zentrale DG Wohnung

No image available

$16,761
$72
60%
113$59❌❌❌Y / Y⭐️ 0 (2)
Ferienhaus Knodel, (Sachsenheim), Apartment, 50qm, 2 Schlafzimmer, max. 3 Personen

No image available

$24,558
$122
55%
111$0❌❌❌Y / Y⭐️ 4 (1)
Apartment-Ensuite Dusche- Zum Nachtwächter

No image available

$47,327
$193
67%
111$0❌❌✅N / Y⭐️ 0 (2)
NR-apartment "Senderblick" quiet+cozy

No image available

$13,161
$56
61%
112$43❌❌❌N / Y⭐️ 5 (92)
Gemütliches Apartment in Heimerdingen - das K28!

No image available

$18,182
$54
92%
113$0❌❌❌Y / Y⭐️ 5 (44)
Sali Homes - Modernes Studio - Mozart EINS

No image available

$21,805
$88
62%
111$54❌❌✅Y / Y⭐️ 4.5 (20)
Magnolia: Moderne, voll möblierte Wohnung

No image available

$24,500
$71
89%
112$65❌❌❌Y / Y⭐️ 5 (52)
Sonnige, ruhige 2,5 Zi-DG-Wohn.

No image available

$16,317
$52
85%
115$54❌❌❌Y / Y⭐️ 0 (2)
Designer Wohnung, Atelier, Vaihingen a.d.E.

No image available

$9,058
$55
45%
1120$0❌❌❌Y / N⭐️ 5 (10)
Zwei-Zimmer-Wohnung in perfekter Lage in Mühlacker

No image available

$7,448
$55
37%
111$0❌❌❌Y / N⭐️ 4 (47)
Tolle 2-Zimmer-Wohnung in Bietigheim-BISSINGEN

No image available

$23,332
$65
97%
113$22❌❌❌Y / Y⭐️ 5 (64)
Schöne Wohnung mit Kamin

No image available

$10,230
$57
45%
111$54❌❌✅Y / N⭐️ 4.5 (26)
Landpension Wachtkopf-Ferienwohnungen, (Vaihingen an der Enz), Ferienwohnung Lemberger, 60 qm, 1 Sch

No image available

$31,135
$181
47%
111$0❌❌❌Y / Y⭐️ 0 (0)
kleine gemütliche Dachwohnung im Grünen

No image available

$13,423
$39
89%
111$22❌❌❌Y / Y⭐️ 5 (33)
Quartier /DZ

No image available

$10,544
$67
43%
111$0❌❌✅Y / N⭐️ 4.9 (93)
Schwieberdinger Sonnenterrassen-Wohnung

No image available

$23,570
$115
56%
112$0❌❌❌Y / Y⭐️ 5 (13)
Apartment Zwischenzeit mit eigenen Parkplatz

No image available

$24,389
$65
99%
111$48❌❌❌Y / Y⭐️ 5 (158)
Ferienwohnung in Freudental

No image available

$14,435
$63
62%
113$32❌❌❌Y / Y⭐️ 5 (73)
LaMiaCasa Design Terrace

No image available

$32,413
$91
94%
121$59❌❌❌Y / Y⭐️ 4.8 (34)
Ferienwohnung "grüne Oase"

No image available

$12,137
$64
49%
112$43❌❌❌Y / Y⭐️ 5 (51)
Moderne Ferienwohnung mit Trampolin am Weinberg

No image available

$18,922
$110
47%
112$0❌❌❌N / Y⭐️ 5 (86)
Neubau 1,5-Zimmer Einliegerwohnung

No image available

$13,727
$52
70%
113$16❌❌❌Y / Y⭐️ 5 (16)
Schöne Wohnung in mühlacker

No image available

$7,144
$32
61%
115$0❌❌❌Y / Y⭐️ 4 (29)
Gemütliche Wohnung in Bissingen

No image available

$11,859
$108
30%
111$0❌❌❌Y / Y⭐️ 5 (7)
Zwischen Großstadt und Natur

No image available

$17,038
$46
100%
11.52$65❌❌✅Y / Y⭐️ 5 (11)
VAI02 ruhig gelegenes Apartment

No image available

$24,258
$119
50%
112$128❌❌❌Y / Y⭐️ 5 (1)
Schöne renovierte Wohnung zum Wohlfühlen

No image available

$17,875
$111
44%
111$0❌❌✅Y / N⭐️ 5 (4)
Eva und Wolf Apartments, (Sachsenheim), Apartment Ronja, ca. 21 qm, max. 3 Personen

No image available

$21,345
$108
54%
111$0❌❌❌N / Y⭐️ 4.5 (2)
Gemütliche Ferienwohnung

No image available

$28,123
$226
34%
111$0❌❌❌Y / Y⭐️ 0 (0)
Kompakt und komfortabel

No image available

$7,231
$38
52%
111$0❌❌✅N / N⭐️ 3.5 (5)
Traumwohnung

No image available

$10,190
$58
48%
115$0❌❌❌Y / Y⭐️ 4.5 (7)

Return Metrics

-1,704.5% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$56,044-$112,088-$168,132-$224,177-$280,221-$560,442-$1,681,327
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$56,044-$112,088-$168,132-$224,177-$280,221-$560,442-$1,681,327

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1,704.5%

Payback Period Days

0

Return on Investment

-1,704.5%

property-location

Marktplatz Vaihingen an der Enz, Baden-Württemberg, 71665

1 bed • 1 bath • 1 guests

$28,526

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $47/night at 63% occupancy ($10,814.87). Airbtics projects $90/night at 60% occupancy ($19,723).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$18,572

Avg annual revenue

60%

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

$35k

$50k

Sign up to see the data on 40 all comparables

-$56,044

Profit

Revenue

$28,526

Operating Expenses

$12,570

Operating Income

$15,956

Net Effective Rent

$72,000

Profit (Cash Flow)

-$56,044

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-1,704.5%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service