BNBCalc Short Term Rental Investment Analysis 97 Puerto Ricostraat, Almere, FL, 1339 KR

3 bed • 1 bath • 6 guests • €600,000

BNB

Calc

Annual Revenue

€45,964

Profit (Cash Flow)

-€12,885

Cap Rate

4.6%

Annual Revenue

€45,964

AirDNA projects €141/night at 89% occupancy ($45,963). Airbtics projects €270/night at 76% occupancy ($74,977). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 89% occupancy rate, €141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€46,691	€78,197	€100,568	€134,537
Occupancy	58%	83%	93%	99%
Nightly Rate	€218	€255	€291	€365

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ilpendams huis.	€37,944	€121	85%	3	2	2	€73	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Amsterdam lake area, super wifi island incl boat	€42,396	€154	74%	3	2	2	€73	❌	❌	✅	Y / Y	⭐️ 4.8 (235)
Windmill close to Amsterdam!!	€139,073	€414	91%	3	2	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (456)
Luxe villa op rustige locatie. Boothuur optioneel.	€119,672	€334	97%	3	2	3	€156	❌	❌	❌	Y / Y	⭐️ 5 (74)
heerlijk buitenhuis op 20 minuten van Amsterdam	€66,737	€287	59%	3	3	2	€141	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Privé eiland met glamping hottbub en boot	€45,377	€269	44%	3	0	4	€59	❌	✅	✅	N / N	⭐️ 5 (1)
Familyhome with a big garden and free parking	€67,891	€266	69%	3	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Fully Equipped Waterfront Villa with Free Parking	€86,110	€251	92%	3	2	3	€170	❌	❌	❌	Y / Y	⭐️ 5 (43)
Vrij waterhuis op eiland aan Vinkeveense Plassen	€75,310	€283	71%	3	2	3	€78	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Stijlvol appartement in boerderij en thuisbioscoop	€36,414	€225	43%	3	2	3	€126	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Sfeervolle bovenwoning + terras, hartje Vinkeveen	€46,972	€123	99%	3	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Authentic apartment in Dutch farm near Amsterdam	€47,215	€249	51%	3	2	3	€126	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Authentieke woning in Vinkeveen, vlakbij Amsterdam	€44,774	€121	100%	3	2	4	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Modern 5* Villa w/garden and pool near Amsterdam	€88,156	€251	95%	3	2	3	€98	✅	❌	❌	Y / Y	⭐️ 5 (113)
Friendly house in a green area	€100,023	€271	99%	3	2	2	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Black Barn.	€65,287	€202	87%	3	2	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (89)
1.Stylish Fully Equipped Family Home w/ Big Garden	€108,775	€309	96%	3	2	3	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (216)
Serene spacious house near Amsterdam	€58,775	€181	88%	3	2	4	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
De blauwe reiger	€48,106	€236	53%	3	2	3	€104	❌	❌	✅	Y / N	⭐️ 4.7 (12)
Gezellige woning in Amsterdam, grote tuin+gratis P	€152,975	€413	100%	3	2	6	€49	❌	❌	✅	Y / N	⭐️ 0 (0)
Mooie vrijstaande gezinsvilla nabij Amsterdam	€122,890	€361	93%	3	2	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (8)
Three bedroom mansion near Amsterdam	€73,901	€248	81%	3	2	6	€68	❌	❌	❌	Y / Y	⭐️ 5 (11)
Luxury country lake house near Amsterdam	€216,530	€738	79%	3	4	1	€197	❌	✅	✅	Y / Y	⭐️ 5 (1)
Entire 3 bedroom house, 100m2, 20 min to center	€62,872	€304	56%	3	2	2	€59	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
NEW - Waterfont Villa08 - on a lake near Amsterdam	€61,330	€283	58%	3	1	3	€92	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Enjoy Amsterdam	€89,570	€245	100%	3	2	2	€147	❌	❌	❌	Y / Y	⭐️ 5 (6)
Family House	€106,861	€344	83%	3	2	1	€98	❌	❌	❌	Y / Y	⭐️ 5 (5)
Vakantiehuis aan het meer	€38,978	€168	62%	3	3	168	€88	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
NEW - Surf Shack - on a lake near Amsterdam!	€40,286	€229	47%	3	1	3	€92	❌	❌	✅	Y / Y	⭐️ 5 (46)
Villa 5, (10 min from Amsterdam, aan zwemwater)	€29,636	€138	54%	3	1	3	€147	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
Summerhouse Op de dijk	€60,084	€250	65%	3	1	3	€104	❌	❌	✅	Y / N	⭐️ 4.8 (105)
Amsterdam Countryside House.	€87,871	€273	88%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Lovely house in Amsterdam close to centre.	€88,777	€245	99%	3	2	4	€59	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Stylish appartement in Amsterdam	€95,739	€264	99%	3	2	3	€49	❌	❌	❌	Y / Y	⭐️ 5 (3)
Central, cosy, Family home next to Amsterdam	€49,694	€147	92%	3	2	5	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Sfeervol ruim huis bij Amsterdam	€45,675	€148	84%	3	2	2	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Amazing home in Breukelen with 3 Bedrooms and WiF.	€195,264	€593	90%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 3.7 (7)
Beautiful villa located directly on the water!	€77,981	€258	82%	3	3	5	€44	❌	❌	✅	Y / Y	⭐️ 4.5 (8)

Return Metrics

-8.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€12,885	-€25,770	-€38,655	-€51,540	-€64,425	-€128,850	-€386,550
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€480,000	€480,000	€480,000	€480,000	€480,000	€480,000	€480,000
Down Payment	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000
Property Appreciation	€18,000	€36,540	€55,636	€75,305	€95,564	€206,349	€856,357
Total Return	€605,114	€610,769	€616,981	€623,765	€631,139	€677,499	€1,069,807

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.85%

Cap Rate

4.59%

Return on Investment

7.56%

97 Puerto Ricostraat Almere, Flevoland, 1339 KR

3 bed • 1 bath • 6 guests

Purchase Price

€45,964

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €141/night at 89% occupancy.Projected nightly rate is €270/night at 76% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

40 Airbnb Comparables

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

€76,990

Avg annual revenue

76%

Avg occupancy rate

€270

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

€25k

€90k

€150k

€220k

-€12,885

Profit

Revenue

€45,964

Operating Expenses

€18,375

Operating Income

€27,589

Mortgage & Taxes

€40,474

Profit (Cash Flow)

-€12,885

€145,478

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€7,478

Closing Costs

€18,000

Total

€145,478

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.85%

Cap Rate

4.59%

Return on Investment

7.56%