BNBCalc Short Term Rental Investment Analysis 12 Julianastraat, Egmond aan Zee, NH, 1931 CC

1 bed • 1 bath • 2 guests • €200,000

BNB

Calc

Annual Revenue

€34,296

Profit (Cash Flow)

€3,676

Cap Rate

8.6%

Annual Revenue

€34,296

AirDNA projects €123/night at 71% occupancy ($31,944). Airbtics projects €107/night at 68% occupancy ($26,684). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, €127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,565	€26,161	€35,119	€47,884
Occupancy	62%	69%	74%	86%
Nightly Rate	€85	€102	€127	€147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
De Hofkamer, bij strand en duin	€24,590	€102	65%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 5 (40)
Geweldig appartement met uitzicht op zee	€30,270	€115	71%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (252)
Nectar 1, Holiday house 300 meter from the beach.	€26,801	€96	74%	1	1	2	€44	❌	❌	✅	N / Y	⭐️ 4.5 (202)
Wellnesscottage with private sauna near the beach	€30,189	€121	61%	1	1	1	€100	❌	❌	❌	N / Y	⭐️ 5 (54)
Seadream, Stunning view over the Northsea	€50,019	€191	68%	1	1.5	1	€115	❌	❌	❌	Y / Y	⭐️ 5 (8)
Toplocation! Next to lighthouse, beach 50m EBB	€27,516	€117	64%	1	1	3	€60	❌	❌	✅	N / Y	⭐️ 5 (51)
Vakantiehuisje de vrije Vogel	€18,861	€69	74%	1	1	3	€43	❌	❌	✅	N / Y	⭐️ 4.5 (45)
Vakantie woning "Willems beach house"	€22,252	€92	65%	1	1	1	€40	❌	❌	❌	N / N	⭐️ 4.5 (125)
Cosy stay near beach and dunes!	€18,745	€65	79%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (375)
Schrijvers-/vakantiehuisje 'Little Hemingway'	€27,712	€101	75%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (177)
Vakantie woning Marisstella	€22,485	€92	67%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 4.5 (108)
Loft met zeezicht	€39,664	€157	67%	1	1.5	7	€80	❌	❌	❌	Y / Y	⭐️ 5 (37)
Studio Noordzee, Stunning view over sea and dunes	€41,192	€146	74%	1	1	1	€90	❌	❌	❌	Y / Y	⭐️ 5 (32)
Luxe vakantiewoning, 3 loop minuten nr strand/duin	€31,747	€127	68%	1	1	2	€55	❌	❌	✅	Y / Y	⭐️ 5 (39)
Modern apartment with dishwasher, beach at 100m.	€27,407	€136	55%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Ahoy Egmond! Geniet van strand, zee en duinen.	€23,487	€74	86%	1	1	3	€50	❌	❌	❌	N / N	⭐️ 5 (103)
Slaap Zilt	€18,740	€99	49%	1	1	2	€40	❌	❌	✅	N / N	⭐️ 5 (63)
+Cozy Tiny House + 500m from the beach/North Sea+	€32,734	€115	73%	1	1	1	€67	❌	❌	❌	N / Y	⭐️ 5 (62)
Little Lua Beach House	€31,883	€92	95%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
The Seahorse Beach House	€35,387	€132	73%	1	1	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Aan de voet van de vuurtoren	€22,540	€100	61%	1	1	5	€50	❌	❌	❌	Y / N	⭐️ 4.5 (25)
Vakantie aan de kust	€22,803	€86	71%	1	1	3	€49	❌	❌	❌	N / Y	⭐️ 5 (12)
De Duinroos	€39,001	€133	78%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Mint aan het strand	€25,354	€123	55%	1	1	2	€74	❌	❌	❌	Y / N	⭐️ 5 (13)
Basic Studio in basement 100 meter from the beach	€25,087	€106	63%	1	1	3	€60	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Heerlijk uitzicht over zee en duinen! loopafstand	€33,927	€129	72%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Vintage Vakantiehuisje in Egmond aan Zee	€24,798	€93	70%	1	1.5	3	€38	❌	❌	❌	N / Y	⭐️ 5 (79)
Relax and enjoy, incl. private sauna!	€29,288	€133	60%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Summerhouse Mannaart	€18,667	€82	62%	1	1	4	€50	❌	❌	❌	Y / Y	⭐️ 5 (79)
Little Beach house	€17,727	€65	70%	1	2	1	€25	❌	❌	❌	N / N	⭐️ 4.7 (26)
Zomerwoning in egmond aan zee	€24,494	€69	96%	1	1.5	4	€50	❌	❌	❌	N / N	⭐️ 4.5 (49)
Relaxing weekend during Corona Appartement + Sauna	€22,766	€85	73%	1	1	6	€69	❌	❌	❌	Y / Y	⭐️ 5 (73)
Rose am Meer	€18,152	€79	63%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.7 (11)
Zomerhuis Margriet	€37,160	€117	87%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Fijne Zeezicht	€31,025	€163	52%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Studio River, met privé parkeerplaats	€22,519	€84	73%	1	1	3	€50	❌	❌	❌	N / N	⭐️ 5 (74)
leuk 2 persoon appartement	€37,517	€110	93%	1	2	7	€0	❌	❌	✅	Y / N	⭐️ 4 (6)
Nieuw appartement, 200m vanaf strand (no.5)	€14,474	€60	63%	1	1	7	€35	❌	❌	❌	Y / Y	⭐️ 5 (57)
ME Time near sea + center	€13,797	€102	37%	1	1.5	3	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
Torenlicht Zon I	€23,594	€161	40%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (1)

Return Metrics

7.36% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,675	€7,351	€11,026	€14,702	€18,377	€36,755	€110,265
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€209,675	€219,531	€229,571	€239,803	€250,232	€305,538	€595,717

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.36%

Cap Rate

8.58%

Return on Investment

23.31%

12 Julianastraat Egmond aan Zee, Noord-Holland, 1931 CC

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€3,675

Annual Profit

8.6%

Cap Rate

7.4%

Cash on Cash

€34,296

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €123/night at 71% occupancy.Projected nightly rate is €107/night at 68% occupancy.

Occupancy Rate

Top 26% 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.

€27,159

Avg annual revenue

68%

Avg occupancy rate

€107

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

€25k

€40k

€50k

€3,676

Profit

Revenue

€34,296

Operating Expenses

€17,129

Operating Income

€17,167

Mortgage & Taxes

€13,491

Profit (Cash Flow)

€3,676

€49,936

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,936

Closing Costs

€6,000

Total

€49,936

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.36%

Cap Rate

8.58%

Return on Investment

23.31%