BNBCalc Short Term Rental Investment Analysis Gerard Doustraat, Amsterdam, NH,

1 bed • 1 bath • 2 guests • $325,000

BNB

Calc

Annual Revenue

$80,222

Profit (Cash Flow)

$34,190

Cap Rate

17.3%

Annual Revenue

$80,222

AirDNA projects $213/night at 78% occupancy ($60,681). Airbtics projects $289/night at 76% occupancy ($80,222). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,484	$83,629	$124,816	$144,229
Occupancy	59%	81%	95%	99%
Nightly Rate	$224	$281	$357	$395

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cosy appartment in vibrant 'De Pijp' Area!	$33,349	$241	35%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (9)
Perfect Artistic & Private City Centre Hide Out	$43,506	$129	91%	1	1	3	$54	❌	❌	❌	N / Y	⭐️ 5 (382)
Playful, cozy home in The Pijp	$60,119	$386	41%	1	1.5	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Stunning 95m2 apartment in the heart of Amsterdam	$68,646	$499	37%	1	1.5	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (16)
Central & spacious design loft in museum district	$53,426	$208	70%	1	1.5	4	$38	❌	❌	❌	Y / Y	⭐️ 5 (72)
Huis met tuin in Amsterdam City Center/De Pijp	$117,727	$394	81%	1	1.5	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (15)
Appartement met tuin in de Pijp	$88,536	$410	59%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Unique spacious place in “the Pijp” with garden!	$131,513	$362	98%	1	2	2	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Authentic, cozy apartment near Museum Square	$89,505	$365	67%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cosy stylish apartment in de Pijp	$47,827	$325	39%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cozy apartment in De Pijp	$94,999	$309	84%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxury apartment in de heart of Amsterdam	$105,057	$312	92%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Residence Oblomow. Spacious apartment ( 90 m2)	$96,485	$269	98%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 5 (43)
Loft de Pijp	$31,666	$206	42%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Appartement in Amsterdam	$76,329	$215	97%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
Great central apartment + garden in Pijp WITH CAT	$114,263	$357	87%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (80)
Cozy & Comfy apt. at the Albert Cuyp market	$62,552	$211	81%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Cosy apartment in De Pijp	$70,854	$239	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Stunning & Spacious Apartment in De Pijp	$76,003	$216	96%	1	2	3	$54	❌	❌	❌	Y / N	⭐️ 5 (43)
Luxurious apartment in trendy neigbourhood	$77,798	$212	100%	1	1	4	$86	❌	❌	❌	Y / Y	⭐️ 5 (34)
Beautiful apartment near museums	$83,082	$227	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Charming apartment in de Pijp	$76,927	$290	72%	1	1	1	$33	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ruim appartement in De Pijp	$71,691	$332	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cosy Apartment in De Pijp	$133,829	$367	99%	1	1	3	$48	❌	❌	❌	Y / Y	⭐️ 5 (16)
Spacious Garden Retreat in Trendy De Pijp	$28,578	$244	32%	1	1	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cozy apartment in "De Pijp" with a lovely garden.	$97,275	$286	92%	1	1.5	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (17)
Charming and UNIQUE houseboat in Amsterdam centre	$137,553	$413	91%	1	1.5	4	$0	❌	❌	✅	Y / N	⭐️ 5 (21)
Rembrandt entire studio	$24,831	$128	53%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 0 (1)
1 bedroom apartment in de Pijp, Amsterdam	$71,004	$216	89%	1	1	4	$32	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cosy apartment in “de Pijp”	$118,804	$341	95%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (6)
Palace de Pijp	$93,371	$263	97%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Luxe appartement aan het Sarphatipark	$70,870	$289	67%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Central & Comfy Home in Famous & Trendy De Pijp	$82,048	$421	53%	1	1	28	$96	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Cozy apartment in the Oude Pijp	$93,435	$330	76%	1	1.5	3	$65	❌	❌	✅	Y / Y	⭐️ 5 (14)
Stylish house in the lively De Pijp neighborhood	$53,001	$188	75%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 5 (4)
TOP Location Lovely Apartment	$43,438	$276	43%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Cozyness in De Pijp	$88,317	$254	95%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Loft in De Pijp (zuid)	$131,760	$360	100%	1	1.5	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Charming and bright apartment in De Pijp	$93,450	$254	100%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (16)
1 bed apartment with rooftop balcony skyline views	$71,990	$250	77%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

43.27% 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)	$34,189	$68,379	$102,569	$136,759	$170,949	$341,898	$1,025,694
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$368,939	$413,172	$457,705	$502,549	$547,713	$778,671	$1,814,555

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.27%

Cap Rate

17.26%

Return on Investment

59.66%

Gerard Doustraat Amsterdam, Noord-Holland

1 bed • 1 bath • 2 guests

Purchase Price

229

Airbnb Investor Score

$34,189

Annual Profit

17.3%

Cap Rate

43.3%

Cash on Cash

$80,222

Annual Revenue

BNBCalc predicts this property will get $289 per night with 76% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$80,135

Avg annual revenue

76%

Avg occupancy rate

$289

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

$60k

$100k

$140k

$34,190

Profit

Revenue

$80,222

Operating Expenses

$24,109

Operating Income

$56,113

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$34,190

$79,000

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$4,250

Closing Costs

$9,750

Total

$79,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.27%

Cap Rate

17.26%

Return on Investment

59.66%