BNBCalc Short Term Rental Cohost Analysis Kasteel Hoensbroeklaan, Hoensbroek, LI,

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Owner income

$36,817

Per year

This Airbnb could earn an additional

$4,383

Per month vs a Long-Term Rental

Annual Revenue range

$29,312 - $89,068

Annual Revenue

$52,595

AirDNA projects $168/night at 39% occupancy ($23,930). Airbtics projects $184/night at 51% occupancy ($34,274). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,760	$29,312	$53,588	$89,068
Occupancy	35%	47%	64%	81%
Nightly Rate	$129	$167	$225	$293

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Schin op Geul Vakantiehuis met prachtig uitzicht	$34,508	$132	70%	3	2.5	2	$86	✅	❌	✅	Y / Y	⭐️ 4.5 (36)
Heerehoeve, Zuid-limburgse historische hoeve	$32,138	$153	57%	3	1	2	$54	❌	❌	❌	Y / N	⭐️ 5 (202)
Brunssum,limburg	$24,800	$88	77%	3	1	3	$0	✅	❌	✅	Y / Y	⭐️ 4.4 (120)
Zeer luxe vrijstaande woning!	$59,821	$354	43%	3	1	1	$188	❌	❌	❌	Y / N	⭐️ 4.5 (4)
B&B 'Op Twee Oren' - App. 'Lucht'	$26,005	$203	35%	3	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Casa de Schans - 6 persoons woning	$56,881	$240	62%	3	1.5	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (20)
Halte St. Gerlach, unique in so many ways	$32,023	$179	48%	3	1	2	$96	✅	❌	✅	N / Y	⭐️ 4.5 (55)
Child-friendly Holiday Home Maastricht, MECC, Rieu	$41,922	$138	83%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (170)
Domein Hellebeuk met UITZICHT! Valkenburg/Klimmen	$26,136	$201	35%	3	1	2	$81	✅	❌	❌	Y / N	⭐️ 4.5 (20)
Ruim en modern huis in sittard	$26,090	$66	100%	3	1.5	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (170)
Butterflies, nr. 134	$38,737	$121	85%	3	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (12)
Luxury rental house Heide, terrace, large garden.	$30,656	$111	75%	3	2	3	$108	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
De Brenkberg by Interhome	$23,552	$195	33%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (15)
Knusse woning aan het Heuvelland	$41,504	$130	87%	3	1.5	4	$27	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Green Resort Mooi Bemelen by Interhome	$41,028	$295	38%	3	1	1	$0	✅	❌	❌	Y / N	⭐️ 4.5 (50)
Vakantiewoning 10	$83,601	$282	81%	3	2	1	$0	✅	❌	✅	Y / N	⭐️ 3 (12)
Green Resort Mooi Bemelen by Interhome	$47,185	$293	44%	3	1	1	$0	✅	❌	❌	Y / N	⭐️ 4.5 (75)
Comfortable chalet near Brunssummerheide	$18,110	$131	36%	3	1	1	$71	❌	❌	✅	Y / N	⭐️ 4 (3)
Wooden chalet with WiFi near Brunssummerheide	$33,181	$161	54%	3	1	1	$71	❌	❌	✅	Y / N	⭐️ 0 (1)
De Brenkberg by Interhome	$47,719	$246	53%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Casa Cinco	$48,864	$169	79%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Three bedroom apartment	$21,485	$88	63%	3	2	5	$54	❌	❌	✅	Y / N	⭐️ 5 (7)
Green Resort Mooi Bemelen by Interhome	$81,464	$359	62%	3	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (5)
Modern chalet near Brunssummerheide	$22,429	$165	35%	3	1	1	$71	❌	❌	✅	Y / N	⭐️ 4 (8)
Domein Hellebeuk vakantiebungalow	$25,516	$127	54%	3	1	2	$81	✅	❌	❌	Y / N	⭐️ 4.5 (7)
Chalet with dishwasher near Valkenburg	$10,659	$91	32%	3	1	1	$0	✅	❌	✅	Y / N	⭐️ 3.9 (8)
Ravenbosch+	$42,676	$220	53%	3	1	1	$0	✅	❌	✅	Y / N	⭐️ 5 (2)
Ravenbosch	$35,466	$190	51%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.2 (7)
Wooden chalet with combi-microwave	$18,261	$123	40%	3	1	1	$71	❌	❌	✅	Y / N	⭐️ 4.5 (2)
Schaelsbergerbosch	$41,048	$210	47%	3	1	1	$148	❌	❌	✅	Y / N	⭐️ 4.3 (6)
Vakantie woning	$12,151	$83	40%	3	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Holiday home in South Limburg with a terrace	$27,260	$196	38%	3	2	1	$291	❌	❌	❌	Y / N	⭐️ 4.7 (12)
Bright Farmhouse in Gulpen Netherlands With Garden	$16,530	$142	31%	3	1	1	$70	❌	❌	❌	Y / N	⭐️ 4.5 (12)
De Brenkberg for 6 persons	$12,845	$78	45%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (2)
Very nice farmhouse with a large terrace	$71,223	$278	70%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (5)

Kasteel Hoensbroeklaan Hoensbroek, Limburg

3 bed • 1 bath • 6 guests

$52,595

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 39% occupancy.Projected nightly rate is $184/night at 51% occupancy.

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.

$34,174

Avg annual revenue

51%

Avg occupancy rate

$184

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

$10k

$35k

$60k

$85k

$10,519

Profit

Revenue

$52,595

Cleaning

$7,060

Cohost commission

$10,519

Owner payout

$36,817

$0

Cash Investment

Renos & Furnishing

Total