BNBCalc Short Term Rental Investment Analysis 50 A Ganzeweide, Heerlen, LI, 6413 GH

3 bed • 1 bath • 6 guests • €220,000

BNB

Calc

Annual Revenue

€52,769

Profit (Cash Flow)

€17,759

Cap Rate

14.8%

Annual Revenue

€52,769

AirDNA projects €158/night at 39% occupancy ($22,450). Airbtics projects €160/night at 57% occupancy ($33,217). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, €193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,207	€33,000	€53,832	€77,801
Occupancy	36%	60%	75%	86%
Nightly Rate	€114	€148	€193	€241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Schin op Geul Vakantiehuis met prachtig uitzicht	€31,080	€119	70%	3	3	2	€84	✅	❌	✅	Y / Y	⭐️ 4.5 (36)
Knusse woning aan het Heuvelland	€41,145	€127	88%	3	2	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
B&B 'Op Twee Oren' - App. 'Lucht'	€26,536	€201	36%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Casa de Schans - 6 persoons woning	€61,223	€237	68%	3	2	2	€194	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Luxury rental house Heide, terrace, large garden.	€29,825	€108	75%	3	2	3	€105	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Ruim en modern huis in sittard	€25,281	€64	100%	3	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Große helle Ferienwohnung "Am Gillrather Hof "	€27,387	€83	86%	3	2	1	€84	❌	❌	✅	Y / Y	⭐️ 5 (25)
Villa Aix: Charming 3-Bed Apt near Aachen	€39,996	€158	66%	3	2	2	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Three bedroom apartment	€23,360	€85	72%	3	2	5	€53	❌	❌	✅	Y / N	⭐️ 5 (5)
Vakantiewoning 10	€81,335	€274	81%	3	2	1	€0	✅	❌	✅	Y / N	⭐️ 3 (12)
Heerehoeve, Zuid-limburgse historische hoeve	€32,018	€150	58%	3	1	2	€53	❌	❌	❌	Y / N	⭐️ 4.8 (198)
Brunssum,limburg	€24,128	€86	77%	3	1	3	€0	✅	❌	✅	Y / Y	⭐️ 4.4 (120)
Zeer luxe vrijstaande woning!	€56,303	€347	41%	3	1	1	€183	❌	❌	❌	Y / N	⭐️ 4.7 (4)
Korenwolf	€23,638	€94	63%	3	1	3	€79	❌	❌	✅	Y / N	⭐️ 4.4 (23)
Domein Hellebeuk met UITZICHT! Valkenburg/Klimmen	€25,246	€189	36%	3	1	2	€79	✅	❌	❌	Y / N	⭐️ 4.5 (20)
Schloss Rimburg - Zum Torbogen	€45,876	€296	41%	3	2	3	€187	❌	❌	❌	Y / Y	⭐️ 5 (4)
Butterflies, nr. 134	€37,496	€117	85%	3	1	3	€68	❌	❌	❌	Y / Y	⭐️ 4.6 (8)
Comfortable chalet near Brunssummerheide	€17,619	€127	36%	3	1	1	€69	❌	❌	✅	Y / N	⭐️ 4 (3)
Centre location Free parking 3 bedrooms	€50,714	€202	68%	3	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Wooden chalet with WiFi near Brunssummerheide	€32,282	€157	54%	3	1	1	€69	❌	❌	✅	Y / N	⭐️ 0 (1)
De Brenkberg by Interhome	€22,220	€190	32%	3	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (12)
Modern chalet near Brunssummerheide	€21,821	€161	35%	3	1	1	€69	❌	❌	✅	Y / N	⭐️ 4 (8)
Holiday home in South Limburg with a terrace	€26,521	€191	38%	3	2	1	€283	❌	❌	❌	Y / N	⭐️ 4.7 (12)
De Brenkberg by Interhome	€45,550	€239	52%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Eurode-grenzenlos • Ferienwohnung	€46,015	€130	95%	3	1	7	€63	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Domein Hellebeuk vakantiebungalow	€22,597	€107	57%	3	1	2	€79	✅	❌	❌	Y / N	⭐️ 4.3 (7)
Chalet with dishwasher near Valkenburg	€10,370	€89	32%	3	1	1	€0	✅	❌	✅	Y / N	⭐️ 3.9 (8)
Very nice farmhouse with a large terrace	€67,075	€266	69%	3	2	2	€0	❌	❌	❌	N / N	⭐️ 0 (3)
Luxe bungalow/villa aan bosrand (100% Gas(T)vrij)	€84,621	€238	97%	3	3	5	€105	❌	❌	✅	Y / Y	⭐️ 5 (14)
Wooden chalet with combi-microwave	€17,766	€120	40%	3	1	1	€69	❌	❌	✅	Y / N	⭐️ 4.5 (2)
Dream location	€30,340	€117	71%	3	2	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (4)
Vakantie woning	€11,965	€82	40%	3	1	2	€0	✅	❌	✅	Y / Y	⭐️ 0 (7)
Huis te huur in Geleen	€43,409	€146	80%	3	2	7	€79	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Casa Cinco	€44,995	€158	78%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Knusse vakantiewoning in landelijke omgeving	€23,260	€90	71%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)

Return Metrics

30.29% 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)	€17,759	€35,518	€53,277	€71,036	€88,795	€177,591	€532,773
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€176,000	€176,000	€176,000	€176,000	€176,000	€176,000	€176,000
Down Payment	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000
Property Appreciation	€6,600	€13,398	€20,399	€27,611	€35,040	€75,661	€313,997
Total Return	€244,359	€268,916	€293,677	€318,648	€343,835	€473,252	€1,066,771

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.29%

Cap Rate

14.81%

Return on Investment

45.23%

50 A Ganzeweide Heerlen, Limburg, 6413 GH

3 bed • 1 bath • 6 guests

Purchase Price

172

Airbnb Investor Score

€17,759

Annual Profit

14.8%

Cap Rate

30.3%

Cash on Cash

€52,769

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €158/night at 39% occupancy.Projected nightly rate is €160/night at 57% 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.

€33,283

Avg annual revenue

57%

Avg occupancy rate

€160

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

€10k

€35k

€60k

€85k

€17,759

Profit

Revenue

€52,769

Operating Expenses

€20,169

Operating Income

€32,600

Mortgage & Taxes

€14,841

Profit (Cash Flow)

€17,759

€58,626

Cash Investment

Down Payment

€44,000

Renos & Furnishing

€8,026

Closing Costs

€6,600

Total

€58,626

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.29%

Cap Rate

14.81%

Return on Investment

45.23%