BNBCalc Short Term Rental Rental Arbitrage Analysis Benny Goodmanstraat, Almere, FL, 1311 PX

4 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$127,105

Profit (Cash Flow)

$74,581

Cash on Cash Return

720.6%

Annual Revenue

$127,105

AirDNA projects $213/night at 73% occupancy ($56,791). Airbtics projects $285/night at 79% occupancy ($82,234). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 100% occupancy rate, $348 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,189	$91,005	$128,340	$161,275
Occupancy	58%	95%	100%	100%
Nightly Rate	$221	$260	$348	$435

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa with garden 20 minutes from Amsterdam	$57,116	$260	59%	4	2	2	$81	❌	❌	❌	Y / Y	⭐️ 4.7 (99)
Zeilschip "Ebenhaezer" in Muiden, nabij Amsterdam	$125,035	$328	100%	4	2	2	$108	❌	❌	❌	N / Y	⭐️ 5 (132)
Unique located family house near Amsterdam Castle	$59,170	$442	34%	4	4	2	$108	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ruime woning met Spa vlak bij Amsterdam	$47,434	$130	99%	4	3	7	$81	❌	✅	❌	Y / Y	⭐️ 4.8 (58)
HAPPY Stay Naarden	$71,370	$375	52%	4	2	7	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Vrijstaande villa super uitzicht	$119,190	$340	95%	4	3	2	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Heerlijk familiehuis aan de hei	$85,580	$379	59%	4	2	3	$98	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious holiday home near Amsterdam	$36,418	$189	51%	4	3	1	$95	✅	❌	✅	Y / N	⭐️ 4.5 (7)
Cosy family house next to Amsterdam	$54,519	$152	98%	4	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Sunny family home with delicious garden	$79,195	$259	82%	4	2	5	$108	❌	❌	❌	Y / Y	⭐️ 5 (3)
Lakeside home near Amsterdam	$72,507	$196	100%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Gezellig familiehuis/2min trein	$69,980	$239	80%	4	2	3	$108	❌	❌	❌	Y / N	⭐️ 5 (7)
Ruim luxe familiehuis dichtbij strand en Amsterdam	$100,610	$274	100%	4	2	2	$162	❌	❌	❌	Y / Y	⭐️ 5 (35)
Vrijstaande villa Almere (20 min. van Amsterdam)	$98,919	$273	99%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (8)
Heerlijk vrijgelegen herenhuis in Muiden Vesting!	$38,606	$250	41%	4	3	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (1)
Detached holiday home near Amsterdam	$43,343	$162	72%	4	3	1	$95	✅	❌	✅	Y / N	⭐️ 4.5 (17)
Family house near Amsterdam	$82,870	$225	100%	4	3	4	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Stijlvol familiehuis aan water en bij Amsterdam	$95,473	$260	100%	4	2	5	$65	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy Garden House Near Train Station	$57,577	$198	77%	4	2	10	$279	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Family house in little village close to Amsterdam	$101,411	$276	100%	4	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious family home Amsterdam	$55,909	$269	56%	4	1	1	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Spacious	$38,796	$106	100%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Luxury family house close to Amsterdam and beach	$86,166	$314	74%	4	4	6	$54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Waterside Villa, near Amsterdam	$158,998	$442	97%	4	2	3	$98	❌	❌	❌	Y / Y	⭐️ 5 (6)
Historical villa in the woods near Amsterdam	$157,746	$431	100%	4	2	7	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Spacious family home for 8 pax 25 min to Amsterdam	$152,842	$435	96%	4	2	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Cheerful 4 bedrooms nearby Amsterdam	$64,525	$205	86%	4	2	15	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Modern Family House near Amsterdam (families only)	$90,236	$246	100%	4	3	3	$22	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Large sunny family home in Muiderberg, sleeps 6-8!	$121,152	$326	98%	4	2	5	$135	❌	❌	❌	Y / Y	⭐️ 5 (4)
familiehuis dichtbij Amsterdam in het mooie Muiden	$85,068	$228	100%	4	1	4	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Spacious holiday home near Amsterdam	$34,515	$230	41%	4	3	1	$0	✅	❌	❌	Y / N	⭐️ 3 (2)
Detached holiday home near Amsterdam	$25,642	$226	31%	4	3	1	$0	✅	❌	✅	Y / N	⭐️ 0 (6)
Gorgeous City-Villa 16th century	$112,653	$570	54%	4	2	7	$135	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury Family villa in Bussum	$159,214	$435	98%	4	2	2	$162	❌	❌	❌	Y / Y	⭐️ 5 (12)
Spacious villa near Amsterdam	$165,169	$444	100%	4	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful family house. Perfect location.	$70,558	$212	90%	4	3	3	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Familie Vakantie Villa Blaricum	$118,759	$312	100%	4	3	5	$135	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charming family home close to beach and Amsterdam	$82,716	$226	100%	4	3	5	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Detached holiday home near Amsterdam	$25,024	$159	43%	4	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.2 (5)

Return Metrics

720.59% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$74,581	$149,162	$223,743	$298,325	$372,906	$745,812	$2,237,438
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$74,581	$149,162	$223,743	$298,325	$372,906	$745,812	$2,237,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

720.59%

Payback Period Days

Return on Investment

720.59%

Benny Goodmanstraat Almere, Flevoland, 1311 PX

4 bed • 1 bath • 8 guests

Monthly Rent

$127,105

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 73% occupancy.Projected nightly rate is $285/night at 79% occupancy.

Occupancy Rate

Top 31% 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.

$83,286

Avg annual revenue

79%

Avg occupancy rate

$285

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

$70k

$115k

$165k

$74,581

Profit

Revenue

$127,105

Operating Expenses

$28,524

Operating Income

$98,581

Net Effective Rent

$24,000

Profit (Cash Flow)

$74,581

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

720.59%

Payback Period Days