BNBCalc Short Term Rental Investment Analysis Jan van Galenstraat, Amsterdam, NH,

2 bed • 1 bath • 4 guests • €700,000

BNB

Calc

Annual Revenue

€140,460

Profit (Cash Flow)

€61,655

Cap Rate

15.6%

Annual Revenue

€140,460

AirDNA projects €266/night at 82% occupancy ($79,645). Airbtics projects €352/night at 83% occupancy ($106,603). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 97% occupancy rate, €396 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€80,308	€113,277	€143,565	€179,224
Occupancy	76%	93%	97%	100%
Nightly Rate	€288	€332	€403	€488

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boutique-style loft, 160m2, in Amsterdam West	€140,933	€474	81%	2	2	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxurious, spacious and well-located apartment	€134,357	€463	79%	2	2	2	€84	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Lovely apartment at the water with a sunny balcony	€85,108	€371	62%	2	2	3	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Stylish Apartment with Sauna	€81,557	€518	43%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Bright and spacious modern apartment in Amsterdam	€173,502	€485	97%	2	2	2	€94	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Spacious and cozy apartment	€102,454	€301	93%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Ground Floor 2 Bed Corner Home - Kids welcome!	€118,357	€329	98%	2	2	5	€32	❌	❌	❌	Y / Y	⭐️ 5 (4)
New loft in upcoming West with sauna (100m2)	€60,252	€165	100%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Beautiful private appartement close to the Jordaan	€91,821	€348	72%	2	2	3	€53	❌	❌	❌	Y / Y	⭐️ 5 (18)
lovely apartment Amsterdam West	€84,979	€292	79%	2	2	2	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Central Charm for Your Getaway	€140,555	€411	93%	2	2	4	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Charming home (with garden house) in De Baarsjes	€139,579	€396	96%	2	2	4	€47	❌	❌	❌	Y / Y	⭐️ 5 (8)
House with garden in amazing Amsterdam-West	€63,910	€174	100%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Beautiful Apartment in Central Amsterdam	€51,238	€387	36%	2	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
2 bedroom apartment in Amsterdam	€95,429	€367	71%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bright Apartment close to City Center	€121,064	€334	99%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Beautiful 2BR rented with cat	€135,756	€476	77%	2	2	2	€126	❌	❌	❌	Y / N	⭐️ 5 (4)
Penthouse with Home Cinema @ Great Location	€143,666	€401	96%	2	2	3	€110	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Cosy Amsterdam apartment & lush garden	€110,572	€360	83%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Cozy 105 sqm residence with a home cinema	€88,230	€248	97%	2	1	4	€26	❌	❌	❌	Y / Y	⭐️ 5 (7)
A Glamorous, Fully Furnished Home with a Garden	€111,933	€325	94%	2	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Amsterdam sunny roofterrace apartment!	€110,224	€299	100%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Large and modern family apartment with garden	€118,309	€321	100%	2	2	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (8)
Spacious And Modern Apartment At Great Location!	€123,713	€338	100%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Beautiful Apartment in Vibrant Amsterdam-West	€185,816	€684	74%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (23)
House with garden Amsterdam west	€48,314	€236	56%	2	2	10	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Large open plan apartment	€71,041	€213	90%	2	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (7)
Amsterdam-West House with Sunny Garden	€101,651	€289	96%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Spacious & Comfy flat with Sunny Rooftop	€101,859	€330	84%	2	1	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (15)
NEW: Chic Urban Oasis: Fully Equipped with Terrace	€79,759	€232	94%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Light filled canal-side apartment in Amsterdam	€102,018	€277	100%	2	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (21)
2-bedroom Apartment Erasmuspark	€71,762	€288	68%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
De Baarsjes, Amsterdam	€139,043	€380	100%	2	2	7	€42	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy Renovated Apartment With Aquarium	€91,530	€420	59%	2	1	2	€84	❌	❌	✅	Y / Y	⭐️ 5 (24)
Bright & Spacious 2BR Amsterdam Home Erasmuspark	€105,358	€306	93%	2	2	4	€105	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Spacious apartment with rooftop terrace!	€180,043	€529	93%	2	2	3	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Lovely house on a canal, central, peaceful garden	€61,789	€191	87%	2	2	7	€79	❌	❌	❌	Y / Y	⭐️ 5 (5)
Large family home with authentic canal view	€108,739	€297	100%	2	2	3	€41	❌	✅	❌	Y / Y	⭐️ 4.9 (45)
Stylish Design Apartment	€95,776	€284	92%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

36.89% 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)	€61,654	€123,309	€184,964	€246,618	€308,273	€616,547	€1,849,642
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€560,000	€560,000	€560,000	€560,000	€560,000	€560,000	€560,000
Down Payment	€140,000	€140,000	€140,000	€140,000	€140,000	€140,000	€140,000
Property Appreciation	€21,000	€42,630	€64,908	€87,856	€111,491	€240,741	€999,083
Total Return	€782,654	€865,939	€949,873	€1,034,475	€1,119,765	€1,557,288	€3,548,726

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.89%

Cap Rate

15.55%

Return on Investment

53.58%

Jan van Galenstraat Amsterdam, Noord-Holland

2 bed • 1 bath • 4 guests

Purchase Price

196

Airbnb Investor Score

€61,654

Annual Profit

15.6%

Cap Rate

36.9%

Cash on Cash

€140,460

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €266/night at 82% occupancy.Projected nightly rate is €352/night at 83% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€105,459

Avg annual revenue

83%

Avg occupancy rate

€351

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

€45k

€90k

€135k

€185k

€61,655

Profit

Revenue

€140,460

Operating Expenses

€31,585

Operating Income

€108,875

Mortgage & Taxes

€47,220

Profit (Cash Flow)

€61,655

€167,088

Cash Investment

Down Payment

€140,000

Renos & Furnishing

€6,088

Closing Costs

€21,000

Total

€167,088

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.89%

Cap Rate

15.55%

Return on Investment

53.58%