BNBCalc Short Term Rental Investment Analysis 17 Dijk, Alkmaar, NH, 1811 MB

1 bed • 1 bath • 2 guests • €100,000

BNB

Calc

Annual Revenue

€35,389

Profit (Cash Flow)

€11,007

Cap Rate

17.8%

Annual Revenue

€35,389

AirDNA projects €112/night at 66% occupancy ($27,105). Airbtics projects €106/night at 71% occupancy ($27,429). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 82% occupancy rate, €118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,768	€28,391	€36,260	€43,849
Occupancy	63%	74%	82%	89%
Nightly Rate	€89	€103	€118	€132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Citycentre Loft on the Canal	€30,358	€99	82%	1	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (176)
Comfortabel appartement in hartje Alkmaar	€31,184	€104	80%	1	2	2	€51	❌	❌	❌	Y / N	⭐️ 4.8 (20)
B&B Alkmaars Toppunt	€34,318	€117	80%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (94)
Heerlijk appartement met dakterras, hartje Alkmaar	€38,472	€127	81%	1	2	2	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (173)
LOFT 15	€31,458	€132	64%	1	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Loft apartment Alkmaar	€30,209	€98	83%	1	2	3	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Inside City Centre, near park, 25 min from Beach	€27,004	€83	89%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (173)
Cosy, clean city apartment with best canal view	€24,433	€81	79%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (414)
Alkmaar City Centre Apartment B	€24,024	€132	47%	1	1	2	€88	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Alkmaar center view appartement close to station	€25,339	€125	54%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 4.7 (135)
Alkmaar City Centre Apartment C	€20,064	€122	42%	1	1	2	€88	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Vintage chique city appartement in the innercity	€23,661	€95	65%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 4.8 (228)
Verborgen Parel In Hartje Centrum!	€33,310	€104	85%	1	1	2	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Unique Courtyard GuestHouse in City Center + Sauna	€27,594	€82	92%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (143)
Hotspot 81	€30,560	€93	87%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Studio Alkmaar met een heerlijk dakterras	€20,454	€87	63%	1	1	2	€30	❌	❌	❌	Y / N	⭐️ 4.8 (66)
Botanical city apartment with canal view	€27,010	€81	89%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (322)
Charming apartment at the best location!	€15,485	€76	53%	1	1	2	€46	❌	❌	❌	N / Y	⭐️ 4.7 (348)
Appartement Ringerskwartier	€19,091	€113	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Private new 2 room appartment City Center Alkmaar	€19,451	€71	73%	1	2	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (120)
Romantic apartment, Canal View!	€22,528	€91	66%	1	1	2	€56	❌	❌	❌	Y / Y	⭐️ 4.8 (215)
Beautiful Central City Apartment Alkmaar	€28,553	€90	86%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Groenlokaal - Apartment in the centre of Alkmaar!	€33,332	€95	95%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 5 (37)
B&B Alkmaars Toppunt	€29,359	€116	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Private CityCottage Alkmaar	€48,913	€157	85%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Alkmaar City Centre Apartment A	€27,525	€115	61%	1	1	2	€88	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Charming apartment with terrace in Alkmaar center	€25,449	€85	79%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 4.5 (213)
Centrum Appartement Alkmaar - Red Cheese Berrie	€26,650	€101	71%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Centrum Appartement Alkmaar - Blue Cheese Berrie	€24,840	€87	77%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (235)
Centrum Appartement Alkmaar - Green Cheese Berrie	€26,647	€87	82%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (205)
Appartement aan het water	€29,118	€115	69%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (84)
Beautiful appartment in front of the cheese market	€26,735	€103	69%	1	2	1	€51	❌	❌	❌	Y / Y	⭐️ 4.4 (154)
SOEPP 🦋 the vintage blue room! Breakfast included	€21,949	€137	42%	1	2	2	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
Drive-in appartement centrum Alkmaar	€41,982	€138	81%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Stijlvol 2 persoons appartement in hartje Alkmaar	€31,315	€114	73%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (12)
SOEPP 🌱 the vintage green room! Breakfast included	€20,086	€130	41%	1	2	2	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Scandinavian city apartment	€37,409	€103	99%	1	2	21	€36	❌	❌	❌	Y / Y	⭐️ 5 (5)
Pareltje nabij Alkmaar centrum	€32,435	€118	75%	1	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (19)
Gezellig appartement in Alkmaar	€19,753	€112	48%	1	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Lovely City Center Apartment	€28,722	€118	66%	1	2	25	€15	❌	❌	❌	Y / N	⭐️ 5 (4)

Return Metrics

40.69% 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)	€11,006	€22,013	€33,020	€44,027	€55,034	€110,069	€330,207
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€114,006	€128,103	€142,293	€156,578	€170,961	€244,460	€572,933

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.69%

Cap Rate

17.75%

Return on Investment

55.41%

17 Dijk 2 Alkmaar, Noord-Holland, 1811 MB

1 bed • 1 bath • 2 guests

Purchase Price

226

Airbnb Investor Score

€11,006

Annual Profit

17.8%

Cap Rate

40.7%

Cash on Cash

€35,389

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €112/night at 66% occupancy.Projected nightly rate is €106/night at 71% occupancy.

Occupancy Rate

Top 28% 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.

€27,919

Avg annual revenue

71%

Avg occupancy rate

€105

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

€11,007

Profit

Revenue

€35,389

Operating Expenses

€17,636

Operating Income

€17,753

Mortgage & Taxes

€6,746

Profit (Cash Flow)

€11,007

€27,050

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€4,050

Closing Costs

€3,000

Total

€27,050

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.69%

Cap Rate

17.75%

Return on Investment

55.41%