BNBCalc Short Term Rental Investment Analysis 8 Arkenhaag, Zevenaar, GE, 6905 WG

3 bed • 1 bath • 4 guests • $500,000

BNB

Calc

Annual Revenue

$49,556

Profit (Cash Flow)

$24,484

Cap Rate

5.9%

Annual Revenue

$49,556

AirDNA projects $204/night at 70% occupancy ($52,156). Airbtics projects $212/night at 64% occupancy ($49,556). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,015	$38,157	$75,884	$114,379
Occupancy	51%	62%	79%	84%
Nightly Rate	$126	$163	$257	$365

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Barenbroek Lodge	$43,949	$196	59%	3	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (52)
Landelijk gelegen vakantiewoning	$66,045	$401	45%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (100)
Topsleep Villa Lathum	$43,109	$146	80%	3	1	2	$59	❌	❌	✅	Y / Y	⭐️ 5 (25)
Korting accommodatie	$71,678	$306	64%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
B&B van Duin Groepsaccommodatie	$84,795	$362	64%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Zeer ruim en mooie woning voor 6 personen	$79,325	$519	41%	3	2	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (19)
JJ, compleet zelfstandig appartement	$117,765	$524	61%	3	1.5	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Tiny House, groots genieten.	$28,734	$136	56%	3	1	2	$19	✅	✅	✅	N / N	⭐️ 4.5 (62)
Verblijf op een landgoed in Huisje Rosendael	$72,423	$241	77%	3	1	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (21)
Topsleep Apartments 24-2	$49,096	$170	77%	3	1.5	2	$59	❌	❌	✅	Y / Y	⭐️ 5 (22)
Gezinswoning 50 m. van het bos.	$22,201	$109	52%	3	1	2	$38	❌	❌	✅	Y / N	⭐️ 4.5 (6)
Boerderij 'het Plakje'	$33,273	$115	76%	3	1.5	3	$98	❌	❌	✅	Y / Y	⭐️ 5 (53)
Sfeervol en licht jaren ‘30 woonhuis!	$83,179	$268	84%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (29)
De Warmoes	$37,460	$130	78%	3	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (301)
Arnhem Nationaal Park Veluwezoom	$42,333	$119	94%	3	1	2	$81	❌	✅	❌	Y / Y	⭐️ 5 (210)
B&B van Duin zakenreizen	$83,009	$360	63%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
vakantiehuis in Lathum 6 pers.	$24,513	$151	40%	3	1	1	$65	✅	❌	❌	Y / N	⭐️ 4.5 (31)
Entspannen am Niederrhein - helles Haus mit Kamin	$52,391	$145	98%	3	1.5	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (29)
Central Apartment\| 8 single beds \| Netflix	$81,379	$254	84%	3	1	1	$215	❌	❌	❌	Y / N	⭐️ 0 (2)
Appartement Waalzicht 4-6 personen (contactloos)	$43,751	$278	43%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (53)
gezinswoning in het centrum van Doetinchem.	$38,650	$127	82%	3	1.5	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (26)
Ferienhaus Anelito bis 6 Personen	$20,564	$96	57%	3	1.5	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (143)
Riante luxe woning Nijmegen noord	$65,006	$184	96%	3	1.5	2	$54	❌	✅	❌	Y / Y	⭐️ 4.5 (52)
Klein Landlust	$26,463	$124	55%	3	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (9)
Attractive mansion with garden	$60,270	$198	83%	3	2.5	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (165)
Luxe recreatie villa met prive sauna	$40,351	$196	53%	3	1.5	5	$81	❌	❌	❌	Y / Y	⭐️ 5 (12)
Tiny Hutje \| Veluwe \| 4 personen	$26,917	$156	45%	3	1	1	$61	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Heerlijke boshut op de Veluwe \| 6p	$35,482	$202	47%	3	1.5	2	$61	✅	❌	✅	Y / N	⭐️ 4.5 (14)
Gezellig en mooi hoekhuis op een goede locatie	$40,581	$246	45%	3	1.5	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (24)
Villa Koakelbont	$82,021	$589	38%	3	2.5	2	$103	❌	❌	✅	Y / Y	⭐️ 5 (7)
Home 6p: Bath-Garden house-4G Pool-Kids-Dog	$25,715	$92	71%	3	1	2	$113	✅	❌	✅	Y / N	⭐️ 4.7 (65)
Boshuisje Veluwe	$23,855	$125	48%	3	1	1	$70	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Atmospheric BosBungalow 11 Veluwe incl. 2 ebike's	$30,594	$110	73%	3	1	2	$48	✅	❌	✅	Y / Y	⭐️ 4.5 (186)
Prachtig gelegen vrijstaand huisje 4 (tot 6 p)	$27,848	$112	61%	3	1.5	2	$81	✅	❌	❌	Y / Y	⭐️ 5 (135)
Heerlijk rustige royale vakantiewoning 6 pers.	$26,959	$121	59%	3	1	4	$92	✅	❌	✅	Y / Y	⭐️ 4.5 (63)
Natuurlijk genieten op de Veluwe	$20,343	$131	40%	3	1	2	$129	✅	❌	❌	Y / N	⭐️ 4.5 (15)
Vakantiehuis Ekster in Otterlo is een belevenis.	$43,437	$138	86%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Uniek vakantiehuis, boshuis Otterlo	$89,367	$289	84%	3	1	3	$43	❌	✅	❌	Y / Y	⭐️ 5 (186)
Vakantiehuis Bielheimerbeek	$37,768	$195	52%	3	1	2	$54	❌	❌	❌	N / Y	⭐️ 5 (12)
Luxe chalet aan de Hoge Veluwe	$38,807	$127	79%	3	3	3	$98	✅	❌	❌	Y / N	⭐️ 4.5 (19)

Return Metrics

19.86% 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)	$24,483	$48,967	$73,451	$97,935	$122,419	$244,839	$734,519
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$539,483	$579,417	$619,815	$660,690	$702,056	$916,798	$1,948,150

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.86%

Cap Rate

5.88%

Return on Investment

36.02%

8 Arkenhaag Zevenaar, Gelderland, 6905 WG

3 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

-$4,294

Annual Profit

5.9%

Cap Rate

19.9%

Cash on Cash

$49,556

Annual Revenue

BNBCalc predicts this property will get $212 per night with 64% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$49,035

Avg annual revenue

64%

Avg occupancy rate

$212

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

$20k

$50k

$85k

$120k

$24,484

Profit

Revenue

$49,556

Operating Expenses

$20,122

Operating Income

$29,434

Mortgage & Taxes

$4,950

Profit (Cash Flow)

$24,484

$123,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,250

Closing Costs

$15,000

Total

$123,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.86%

Cap Rate

5.88%

Return on Investment

36.02%