BNBCalc Short Term Rental Investment Analysis 16 Westersingel, Leeuwarden, FR, 8913 CL

4 bed • 1.5 bath • 8 guests • $690,000

BNB

Calc

Annual Revenue

$98,835

Profit (Cash Flow)

$25,761

Cap Rate

10.5%

Annual Revenue

$98,835

AirDNA projects $274/night at 44% occupancy ($44,033). Airbtics projects $254/night at 65% occupancy ($60,301). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, $330 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,879	$54,680	$100,716	$141,874
Occupancy	46%	66%	82%	94%
Nightly Rate	$169	$224	$330	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Herenhuis (12) aan de gracht binnenstad	$87,619	$495	48%	4	5	2	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Appartement binnenstad Leeuwarden	$45,060	$259	47%	4	1	2	$103	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Herenhuis (10 pers) a/d gracht centrum Leeuwarden	$80,953	$458	48%	4	4	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (20)
Unieke watervilla nabij Eernewoude	$133,468	$349	97%	4	2	3	$217	❌	❌	❌	Y / Y	⭐️ 5 (22)
Gezellig vakantiehuis aan het Friese water	$53,322	$284	46%	4	3	3	$162	✅	❌	❌	Y / Y	⭐️ 4.9 (12)
Sailing house in national park Alde Feanen	$68,069	$432	43%	4	3	2	$81	❌	❌	❌	Y / N	⭐️ 4.9 (63)
Boerderij met hottub & bij te boeken mancave	$36,012	$218	45%	4	1	2	$27	✅	✅	✅	Y / Y	⭐️ 5 (112)
Intens Genieten pal aan het Sneekermeer.	$58,432	$324	49%	4	2	3	$162	❌	❌	❌	Y / N	⭐️ 4.7 (41)
Een bijzonder vakantiewoning ook MIVA geschikt	$62,228	$286	59%	4	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (2)
8 pers. Holiday home 'Theis' with sailor bar	$41,282	$183	59%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.3 (58)
Het Friese Gevoel	$120,988	$423	76%	4	4	3	$162	❌	✅	❌	Y / Y	⭐️ 4.8 (40)
Grachtenpand midden in historisch centrum Dokkum	$123,771	$359	94%	4	2	2	$108	❌	❌	❌	Y / Y	⭐️ 5 (67)
Houseboat in beautiful Friesland	$45,491	$175	70%	4	2	2	$108	❌	❌	✅	Y / Y	⭐️ 5 (74)
4-8 Pers. Apartment De Trijehoek	$40,055	$144	76%	4	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.7 (36)
Vrijstaande woning in Dokkum	$37,110	$285	35%	4	2	1	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Luxe 8 persoons vakantie villa	$55,126	$200	74%	4	3	3	$108	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Watervilla Terhorne direct aan het water	$88,536	$313	77%	4	2	3	$81	❌	✅	❌	Y / Y	⭐️ 4.9 (51)
8 pers. Holiday home Carla at the Lauwersmeer	$49,459	$163	81%	4	2	2	$167	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
8 persoons vakantiehuis aan het water	$53,494	$226	62%	4	3	2	$183	❌	❌	✅	Y / Y	⭐️ 5 (18)
Familiehuis in voormalige school Wadlopen Groepen	$92,775	$395	62%	4	3	2	$108	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
't Protternêst	$41,279	$176	62%	4	1	3	$130	❌	❌	✅	Y / N	⭐️ 4.7 (5)
Ons huisje	$49,970	$163	82%	4	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (18)
Charmant appartement binnenstad	$26,572	$242	30%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Buitenkant aan het Wad	$71,365	$222	85%	4	3	3	$101	❌	❌	❌	Y / Y	⭐️ 5 (1)
Holiday home with jetty near Sneekermeer	$23,783	$171	38%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 2.6 (3)
Spacious and stylish family home in Grou	$26,773	$209	35%	4	2	1	$358	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Nice house with a dishwasher, located in Friesland	$18,622	$159	32%	4	2	1	$0	✅	❌	❌	Y / N	⭐️ 0 (3)
Appartement Sneekermeer incl. 2 Sups	$70,989	$259	74%	4	2	2	$163	❌	❌	❌	Y / N	⭐️ 4 (8)
Luxe watervilla Z02 met sauna & tuin aan het water	$40,263	$127	80%	4	2	3	$108	❌	❌	✅	Y / N	⭐️ 4.5 (32)
Elegant farmhouse in Friesland	$77,159	$204	100%	4	3	4	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Gezellige gezinswoning	$54,074	$166	89%	4	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.4 (7)
Luxe watervilla Z01 met sauna & tuin aan het water	$40,418	$126	80%	4	2	3	$108	❌	❌	✅	Y / N	⭐️ 4.7 (35)
Ruim familiehuis	$45,980	$118	100%	4	2	7	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)
Villa op privé eiland Friese meren & boot.	$135,213	$394	93%	4	1	5	$183	❌	❌	✅	N / Y	⭐️ 5 (67)
Holiday home (8 persons) with sauna at the lake	$38,092	$123	84%	4	2	3	$139	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Relax boerderij	$87,171	$237	99%	4	1	2	$108	❌	✅	❌	Y / Y	⭐️ 4.8 (16)
Watervilla Patrijs Wellness Plus 8 - SWZK	$81,266	$364	61%	4	3	1	$0	❌	✅	❌	Y / N	⭐️ 0 (0)
Cozy holiday home on the water side in Friesland	$50,419	$157	86%	4	3	3	$135	✅	❌	✅	Y / Y	⭐️ 4.8 (49)

Return Metrics

15.23% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,761	$51,522	$77,283	$103,044	$128,806	$257,612	$772,837
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$552,000	$552,000	$552,000	$552,000	$552,000	$552,000	$552,000
Down Payment	$138,000	$138,000	$138,000	$138,000	$138,000	$138,000	$138,000
Property Appreciation	$20,700	$42,021	$63,981	$86,601	$109,899	$237,302	$984,811
Total Return	$736,461	$783,543	$831,265	$879,646	$928,705	$1,184,914	$2,447,648

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.23%

Cap Rate

10.47%

Return on Investment

31.48%

16 Westersingel Leeuwarden, Friesland, 8913 CL

4 bed • 1.5 bath • 8 guests

Purchase Price

Airbnb Investor Score

$25,761

Annual Profit

10.5%

Cap Rate

15.2%

Cash on Cash

$98,835

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 44% occupancy.Projected nightly rate is $254/night at 65% 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.

$60,247

Avg annual revenue

65%

Avg occupancy rate

$254

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

$55k

$95k

$135k

$25,761

Profit

Revenue

$98,835

Operating Expenses

$26,529

Operating Income

$72,306

Mortgage & Taxes

$46,545

Profit (Cash Flow)

$25,761

$169,075

Cash Investment

Down Payment

$138,000

Renos & Furnishing

$10,375

Closing Costs

$20,700

Total

$169,075

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.23%

Cap Rate

10.47%

Return on Investment

31.48%