BNBCalc Short Term Rental Investment Analysis 961D Prinsengracht, Amsterdam, NH, 1017 KL

1 bed • 1 bath • 2 guests • $1,000

BNB

Calc

Annual Revenue

$126,689

Profit (Cash Flow)

$96,472

Cap Rate

9653.9%

Annual Revenue

$126,689

AirDNA projects $242/night at 86% occupancy ($76,014). Airbtics projects $300/night at 72% occupancy ($78,892). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 94% occupancy rate, $369 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,787	$71,700	$127,813	$185,095
Occupancy	52%	76%	94%	98%
Nightly Rate	$213	$256	$369	$513

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious family loft in quiet street old centre	$111,416	$405	75%	1	2	2	$81	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Central & spacious design loft in museum district	$47,431	$202	64%	1	2	4	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Spacious and characteristic loft with canal view	$117,765	$328	98%	1	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (50)
Blueprint B&B - Breakfasts & Bikes	$80,030	$230	95%	1	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (226)
Canal view, ground floor, spacious - family	$88,779	$387	62%	1	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (6)
Simple central canal appt.With garden.	$58,223	$164	97%	1	2	6	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Sophisticated apartment in the heart of Amsterdam!	$99,883	$658	41%	1	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Beautiful double floor apt on the Amsterdam Canals	$69,478	$463	41%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Splendid loft with garden in the heart of AMS	$162,216	$531	83%	1	2	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (18)
Houseboat Trijntje, Prinsengracht, Amsterdam,	$97,707	$284	94%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (428)
Prinsengracht 969, your home to explore Amsterdam	$66,439	$218	83%	1	1	3	$43	❌	❌	❌	N / Y	⭐️ 5 (177)
Flat in the center of Amsterdam	$59,806	$357	45%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 5 (11)
City Centre Apt \| Modernised \| Family Friendly!	$85,460	$253	92%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (111)
Luxury city apartment	$80,339	$221	98%	1	1	4	$81	❌	❌	❌	Y / Y	⭐️ 4.9 (516)
Amstel Rembrandtplein	$62,749	$183	93%	1	2	7	$65	❌	❌	❌	Y / Y	⭐️ 5 (90)
Canal Dream Apartment	$63,757	$260	67%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (222)
Frans Hals apartment garden view	$74,284	$236	86%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Stylish apartment in canal house in city centre	$44,854	$124	98%	1	1	3	$43	❌	❌	❌	N / Y	⭐️ 5 (178)
Unique and luxury houseboat	$54,900	$200	75%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.9 (298)
Sunny Spacious Quiet Penthouse in City Centre	$58,106	$162	98%	1	2	21	$81	❌	❌	❌	Y / Y	⭐️ 5 (36)
Willem de Kooning apartment garden view	$69,610	$247	77%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy private studio \| Centre of Amsterdam \| 2P	$65,693	$180	99%	1	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.5 (628)
Herman Brood apartment canal view	$76,037	$277	75%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Romantic/Retro Apartment in Center	$42,704	$237	49%	1	1	1	$42	❌	❌	❌	Y / Y	⭐️ 4.5 (95)
Top location, quiet guesthouse, 2p	$55,955	$156	98%	1	1	5	$43	❌	❌	❌	Y / Y	⭐️ 5 (205)
Beautiful & Well-located Canalhouse	$58,878	$363	44%	1	2	3	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Stunning and Private Apartment in Canal House	$65,133	$174	100%	1	2	3	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (468)
Piet Mondriaan apartment Canal view	$66,213	$229	79%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4 (2)
Vincent van Gogh apartment garden view + access	$83,741	$260	88%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Penthouse with canal view and roof terrace	$108,150	$614	47%	1	1	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (17)
Authentic Amsterdam Hideout!	$57,914	$157	100%	1	1	3	$43	❌	❌	❌	N / Y	⭐️ 4.8 (616)
Jeroen Bosch apartment garden view + access	$72,863	$252	79%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Art Studio next to Rijksmuseum	$63,271	$314	54%	1	2	2	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Spacious apartment canal view and a large balcony	$122,547	$453	73%	1	1	4	$54	❌	❌	❌	Y / Y	⭐️ 5 (37)
100 sqm Luxury Penthouse with 60 sqm Rooftop	$60,315	$515	32%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3 (1)
Cosy Loft in Amsterdam City Centre	$87,417	$359	66%	1	1	2	$32	❌	❌	❌	Y / N	⭐️ 4.8 (53)
Studio apartment in heart of Amsterdam	$55,767	$217	68%	1	1	1	$81	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

2,153.38% 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)	$96,471	$192,943	$289,414	$385,886	$482,357	$964,715	$2,894,147
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800	$800	$800	$800	$800	$800	$800
Down Payment	$200	$200	$200	$200	$200	$200	$200
Property Appreciation	$30	$60	$92	$125	$159	$343	$1,427
Total Return	$97,501	$194,004	$290,507	$387,011	$483,517	$966,059	$2,896,574

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2,153.38%

Cap Rate

9,653.9%

Return on Investment

2,154.27%

961D Prinsengracht Amsterdam, Noord-Holland, 1017 KL

1 bed • 1 bath • 2 guests

Purchase Price

92174

Airbnb Investor Score

$96,471

Annual Profit

9653.9%

Cap Rate

2153.4%

Cash on Cash

$126,689

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 86% occupancy.Projected nightly rate is $300/night at 72% 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.

$72,394

Avg annual revenue

72%

Avg occupancy rate

$300

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

$65k

$115k

$165k

$96,472

Profit

Revenue

$126,689

Operating Expenses

$30,150

Operating Income

$96,539

Mortgage & Taxes

$67

Profit (Cash Flow)

$96,472

$4,480

Cash Investment

Down Payment

$200

Renos & Furnishing

$4,250

Closing Costs

$30

Total

$4,480

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2,153.38%

Cap Rate

9,653.9%

Return on Investment

2,154.27%