BNBCalc Short Term Rental Investment Analysis Buizerdstraat, Maassluis, ZH, 3145 AC

4 bed • 1 bath • 2 guests • $300,000

BNB

Calc

Annual Revenue

$147,255

Profit (Cash Flow)

$94,195

Cap Rate

38.1%

Annual Revenue

$147,255

AirDNA projects $135/night at 64% occupancy ($31,557). Airbtics projects $355/night at 71% occupancy ($92,059). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 89% occupancy rate, $453 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,846	$77,530	$149,139	$223,746
Occupancy	60%	72%	89%	100%
Nightly Rate	$220	$290	$453	$604

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vakantiewoning bij bos, strand en cultuur	$70,917	$206	92%	4	3	2	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Large familyhouse near centre Delft	$167,850	$453	100%	4	2	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (1)
Ruim licht woning met achtertuin aan water	$64,992	$230	77%	4	2	3	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Premier multifunctional luxurious harbour loft	$112,060	$523	57%	4	2	1	$92	❌	❌	❌	Y / Y	⭐️ 5 (21)
Grote luxe moderne woning met hottub (families)	$50,786	$196	69%	4	2	2	$92	❌	✅	❌	Y / Y	⭐️ 4.9 (67)
Stylish house near beach	$54,068	$183	80%	4	2	2	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (176)
Family-friendly home, steps to harbor and beach!	$93,828	$493	52%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (17)
Spacious and light apartment near dune and sea	$63,128	$196	86%	4	2	4	$86	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Peaceful House Close to Rotterdam	$68,899	$281	64%	4	2	1	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Three storey rowhouse.	$40,915	$217	49%	4	2	3	$54	❌	❌	❌	N / Y	⭐️ 5 (1)
Cosy Beach House in Family Park	$37,606	$138	72%	4	2	2	$124	✅	❌	❌	Y / Y	⭐️ 4.7 (70)
Landgoed Hermitage - Villa Euphoria - XXL Zwemspa	$189,015	$932	52%	4	4	1	$431	❌	✅	❌	Y / Y	⭐️ 4.5 (20)
Spacious & Comfy Gem: 5* Upscale Location ~ Garden	$45,498	$193	63%	4	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.6 (134)
Casa Hamers near the beach	$127,538	$344	100%	4	2	3	$64	❌	❌	❌	Y / Y	⭐️ 5 (2)
Hoekwoning met (man)cave	$58,689	$240	65%	4	2	4	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Luxury New House, Huge Garden, near Metro	$53,586	$731	19%	4	1	1	$64	❌	❌	❌	Y / Y	⭐️ 5 (2)
Special&Spacious urban family house	$119,896	$353	92%	4	3	2	$86	❌	❌	✅	Y / N	⭐️ 4.6 (87)
Spacious Family House with Garden in City Centre.	$97,702	$275	96%	4	2	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (27)
PRACHTIG INDUSTRIEEL HUIS IN ROTTERDAM KRALINGEN	$160,797	$497	88%	4	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Luxe bovenwoning Scheveningen	$52,698	$177	81%	4	1	4	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Het groene huis in Spijk	$62,283	$221	77%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Large family house (sauna), in relax neighbourhood	$103,963	$282	100%	4	2	2	$81	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Stadswoning Katendrecht	$160,824	$453	97%	4	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Hon 80 6-8 pers.	$91,946	$394	63%	4	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Cozy holiday home close to beach	$44,870	$295	39%	4	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ruim, licht woonhuis (bij Den Haag en strand)	$106,347	$285	100%	4	4	3	$81	❌	❌	✅	Y / Y	⭐️ 5 (6)
Heerlijk familiehuis 5 min lopen van het strand!	$67,286	$253	72%	4	1	3	$86	❌	❌	❌	Y / Y	⭐️ 4.7 (77)
cottage 8 persons	$178,425	$650	75%	4	1	1	$0	✅	❌	✅	Y / N	⭐️ 3 (1)
Complete woning dichtbij centrum	$54,681	$249	60%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Welcome to my Palace	$40,090	$471	21%	4	2	7	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Townhouse nearby Beach perfect for families	$135,361	$433	85%	4	4	4	$108	❌	❌	❌	Y / Y	⭐️ 5 (24)
Stijlvol familie huis nabij strand	$93,522	$385	66%	4	4	4	$129	❌	❌	❌	Y / Y	⭐️ 5 (5)
Familiehuis in Kralingen	$150,208	$403	100%	4	2	6	$108	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
cottage 8 persons	$185,811	$668	76%	4	1	1	$0	✅	❌	✅	Y / N	⭐️ 5 (4)
Kindvriendelijk huis met grote tuin nabij centrum	$44,835	$175	68%	4	3	6	$54	❌	❌	❌	Y / N	⭐️ 5 (13)
-10% t/m 20 dec. Huis De Schurveling Zeeland	$34,141	$152	60%	4	1	2	$70	❌	❌	✅	Y / N	⭐️ 4.8 (68)
Mooie gezinsvriendelijke villa met ruime tuin!	$85,009	$442	52%	4	3	3	$173	❌	❌	❌	Y / Y	⭐️ 5 (2)
Riante familie woning in rustig Wassenaar	$62,454	$237	72%	4	2	6	$135	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Luxurious, stylish family home	$118,836	$324	100%	4	3	5	$102	❌	❌	❌	Y / Y	⭐️ 5 (10)
Heerlijk huis dichtbij strand, Den Haag, Amsterdam	$59,194	$599	27%	4	3	7	$129	❌	❌	❌	Y / Y	⭐️ 4.7 (12)

Return Metrics

118.85% 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)	$94,195	$188,390	$282,585	$376,780	$470,975	$941,951	$2,825,854
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$166,142	$272,736	$379,801	$487,358	$595,427	$1,144,280	$3,554,033

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

118.85%

Cap Rate

38.14%

Return on Investment

133.93%

Buizerdstraat Maassluis, Zuid-Holland, 3145 AC

4 bed • 1 bath • 2 guests

Purchase Price

620

Airbnb Investor Score

$94,195

Annual Profit

38.1%

Cap Rate

118.9%

Cash on Cash

$147,255

Annual Revenue

BNBCalc predicts this property will get $355 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

$90,263

Avg annual revenue

71%

Avg occupancy rate

$355

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

$35k

$85k

$135k

$190k

$94,195

Profit

Revenue

$147,255

Operating Expenses

$32,823

Operating Income

$114,432

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$94,195

$79,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,250

Closing Costs

$9,000

Total

$79,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

118.85%

Cap Rate

38.14%

Return on Investment

133.93%