BNBCalc Short Term Rental Investment Analysis 1 Eikenmeet, Renesse, ZE, 4325 GE

3 bed • 1 bath • 6 guests • €1,400

BNB

Calc

Annual Revenue

€37,035

Profit (Cash Flow)

€19,472

Cap Rate

1397.6%

Annual Revenue

€37,035

AirDNA projects €204/night at 88% occupancy ($65,407). Airbtics projects €161/night at 63% occupancy ($37,035). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,592	€34,832	€61,486	€75,244
Occupancy	52%	67%	73%	78%
Nightly Rate	€112	€140	€225	€255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
At Sea: holidayhome Wilgenmeet	€42,139	€161	70%	3	1.5	2	€150	❌	❌	✅	Y / Y	⭐️ 4.5 (132)
Holiday in Renesse U6, your holiday starts here!	€29,912	€130	57%	3	1.5	2	€80	❌	❌	✅	N / N	⭐️ 4.5 (4)
Ocean Garden Chalet \| Renesse	€32,704	€118	72%	3	1.5	2	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Ferienchalet SVOLE	€40,340	€136	73%	3	2.5	3	€151	❌	❌	✅	Y / Y	⭐️ 5 (17)
☼Zee&Zout☼, chalet 4 volw.+2 kinderen in Renesse	€41,824	€161	70%	3	1	2	€90	❌	❌	❌	Y / Y	⭐️ 5 (30)
Holiday villa walking distance to North sea beach	€35,478	€142	63%	3	2	2	€80	❌	❌	✅	Y / N	⭐️ 4.5 (169)
Vakantiebungalow op de mooiste locatie in Renesse	€32,090	€141	61%	3	1	3	€87	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
Sfeervolle vakantiewoning in centrum Renesse	€28,484	€125	62%	3	1	3	€55	❌	❌	✅	Y / Y	⭐️ 5 (64)
Appartement Veldmuis Ellemeet	€38,034	€230	43%	3	1	1	€179	❌	❌	✅	Y / N	⭐️ 4.5 (30)
Appartement Paardenbloem	€28,656	€232	32%	3	1	1	€179	❌	❌	✅	Y / N	⭐️ 5 (15)
Fantastisch luxe chalet (JU04) Renesse, Zeeland	€16,746	€95	47%	3	2	3	€90	❌	❌	❌	N / N	⭐️ 4.5 (38)
Comfortabel huis & ruime tuin bij strand en zee	€52,288	€236	58%	3	2	3	€75	❌	❌	✅	Y / Y	⭐️ 5 (79)
Cozy, house near the beach and sea.	€64,974	€224	79%	3	1.5	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (126)
Stalhuis 'De Zwenk' - Relaxte vibes aan de Kust	€49,146	€171	77%	3	1	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (17)
Charming family house - nature and nearby beach	€84,440	€224	100%	3	1	3	€70	❌	❌	✅	Y / N	⭐️ 5 (14)
Characteristic vacation home	€26,787	€139	52%	3	2	7	€85	❌	❌	✅	Y / Y	⭐️ 5 (111)
Heated & Brand New Forestlodge 5	€70,780	€280	69%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
Heated & Brand New Forestlodge 1	€57,537	€286	55%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (5)
Heated & Brand New Forestlodge 2	€60,283	€284	58%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (6)
Traumhaftes Chalet im wunderschönen Renesse	€29,847	€105	74%	3	2.5	3	€85	❌	❌	❌	Y / N	⭐️ 5 (25)
Beach experience	€37,436	€192	53%	3	2.5	7	€85	❌	❌	✅	Y / Y	⭐️ 5 (23)
Baken 102,8 pers/loopafstand Grevelingen/Noordzee	€19,259	€103	49%	3	2	2	€125	❌	❌	✅	Y / N	⭐️ 4.5 (23)
Strandnahes Wohlfühlhaus in ruhiger Lage	€80,457	€237	92%	3	2	5	€150	❌	✅	✅	Y / Y	⭐️ 5 (5)
Gezellig vakantiehuis in Nieuw Haamstede.	€31,762	€116	71%	3	1	3	€65	❌	❌	❌	Y / N	⭐️ 5 (84)
Stacaravan in bruisend Renesse nabij het strand	€27,363	€106	70%	3	1	3	€65	❌	❌	❌	N / N	⭐️ 4.5 (46)
Vakantie Villa,Privé zwembad,nabij Strand,1300m2	€32,325	€115	77%	3	1.5	7	€179	✅	❌	❌	Y / N	⭐️ 4.5 (15)
Baken 122, relax beachhouse, Loopafstand strand	€21,092	€72	78%	3	1	2	€109	❌	❌	✅	Y / N	⭐️ 4.1 (20)
Topkomfortables Chalet in Zeeland (Holland)	€32,493	€126	69%	3	1	3	€60	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Heated & Brand New Forestlodge 4	€61,535	€263	64%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (4)
Vakantie Chalet Renesse	€40,139	€141	78%	3	2	2	€0	❌	❌	❌	N / N	⭐️ 5 (10)
Gloednieuw 6p chalet met airco bij Zee en Strand	€17,820	€104	47%	3	1	2	€0	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Heated & Brand new Forestlodge 3	€62,604	€255	67%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
Renesse, Modern 6-prs. chalet;3 bedr., 2 bathrooms	€14,991	€100	41%	3	2	3	€90	❌	❌	❌	N / Y	⭐️ 4.8 (38)
Ocean Beach-House \| Renesse	€36,326	€134	74%	3	1	2	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Detached holiday home in a wooded area near the beach	€19,479	€164	31%	3	2	1	€260	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Chalet Julia aan Zee	€34,449	€131	67%	3	2	2	€91	❌	❌	❌	Y / N	⭐️ 5 (12)
Beachhous36 "loopafstand strand" modern Beachlook	€20,167	€78	70%	3	1	2	€109	❌	❌	✅	Y / N	⭐️ 4.5 (18)
Beachhous37 "loopafstand strand" modern Beachlook	€24,028	€83	78%	3	1.5	2	€109	❌	❌	✅	Y / N	⭐️ 4.5 (23)
Nieuw ruim chalet met grote tuin	€18,414	€103	49%	3	1	2	€0	❌	❌	❌	N / N	⭐️ 0 (1)

Return Metrics

244.83% 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)	€19,472	€38,944	€58,416	€77,888	€97,360	€194,721	€584,165
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,120	€1,120	€1,120	€1,120	€1,120	€1,120	€1,120
Down Payment	€280	€280	€280	€280	€280	€280	€280
Property Appreciation	€42	€85	€129	€175	€222	€481	€1,998
Total Return	€20,914	€40,429	€59,946	€79,464	€98,983	€196,603	€587,563

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

244.83%

Cap Rate

1,397.61%

Return on Investment

245.53%

1 Eikenmeet Renesse, Zeeland, 4325 GE

3 bed • 1 bath • 6 guests

Purchase Price

13127

Airbnb Investor Score

€19,472

Annual Profit

1397.6%

Cap Rate

244.8%

Cash on Cash

€37,035

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €204/night at 88% occupancy ($65,407.89). Airbtics projects €161/night at 63% occupancy ($37,035).

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.

€37,896

Avg annual revenue

63%

Avg occupancy rate

€161

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

€15k

€35k

€60k

€85k

€19,472

Profit

Revenue

€37,035

Operating Expenses

€17,469

Operating Income

€19,567

Mortgage & Taxes

€94

Profit (Cash Flow)

€19,472

€7,953

Cash Investment

Down Payment

€280

Renos & Furnishing

€7,631

Closing Costs

€42

Total

€7,953

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

244.83%

Cap Rate

1,397.61%

Return on Investment

245.53%