BNBCalc Short Term Rental Investment Analysis Oude Badweg, Eelderwolde, DR,

1 bed • 1 bath • 2 guests • €250,000

BNB

Calc

Annual Revenue

€51,601

Profit (Cash Flow)

€15,362

Cap Rate

12.9%

Annual Revenue

€51,601

AirDNA projects €122/night at 70% occupancy ($31,247). Airbtics projects €105/night at 78% occupancy ($29,807). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, €235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,109	€28,364	€39,075	€54,582
Occupancy	71%	81%	91%	97%
Nightly Rate	€84	€94	€116	€152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vakantiehuis voor 2 personen aan Paterswoldsemeer	€20,582	€94	58%	1	2	2	€44	❌	❌	❌	Y / N	⭐️ 4.8 (65)
Stijlvol Short Stay Appartement	€31,456	€110	78%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Overnachten in Oranjerie, 7 km onder Groningen	€26,159	€90	78%	1	2	2	€25	✅	❌	❌	N / Y	⭐️ 4.7 (58)
Royaal & luxe appartement in centrum van Groningen	€42,427	€145	79%	1	2	2	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Luxe appartement met grote tuin in centrum.	€50,883	€253	55%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Top appartment/studio in Haren, 3 min. van station	€26,625	€75	97%	1	2	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (454)
Beautiful own apt with free parking	€33,910	€151	60%	1	2	5	€35	❌	❌	❌	Y / N	⭐️ 4.7 (6)
Authentiek herenhuis-appartement anno 1878	€30,058	€106	76%	1	2	1	€20	❌	❌	❌	N / Y	⭐️ 4.5 (113)
Prachtig appartement in centrum	€24,509	€162	39%	1	2	2	€50	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
luxe woning in het groen	€32,047	€119	73%	1	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (116)
Vrijstaand huis in natuur en stad Groningen	€22,710	€80	77%	1	2	4	€15	❌	❌	❌	N / N	⭐️ 4.8 (68)
Mooi uitzicht in hartje centrum Groningen	€15,240	€46	88%	1	2	4	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (108)
B&B Lisa Groningen - Tuinkamer	€35,134	€119	81%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (14)
NIEUW- moderne blokhut Klein Meerzicht	€22,966	€94	64%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Villa Ryna	€24,189	€77	86%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (45)
Sfeervol appartement in herenhuis	€31,597	€103	84%	1	2	6	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Bijzonder huisje in Groningen.	€42,222	€115	100%	1	2	2	€44	❌	❌	❌	Y / N	⭐️ 4.7 (25)
Tiny Boothuis	€34,810	€94	100%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (39)
Guesthouse near the center of Groningen	€26,459	€74	97%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.9 (377)
Privé appartement Haren, tegen Groningen aan	€13,871	€49	75%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 4.6 (164)
Ruim en luxe appartement incl. parkeerplek	€13,310	€112	31%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Stadspark Groningen, hygge huis	€51,591	€160	88%	1	2	2	€0	❌	❌	✅	N / Y	⭐️ 5 (9)
Renovated accommodation	€24,947	€81	82%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Huize mooi, hartje centrum Folkingestraat	€43,043	€144	81%	1	1	5	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
"Slapers" spacious ground floor apartment & garden	€36,357	€107	91%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 4.8 (364)
In natuurgebied Lemferdinge nabij Paterswoldsemeer	€26,022	€74	93%	1	1	1	€25	❌	❌	❌	N / Y	⭐️ 4.6 (121)
Gezellig huisje in stad vlakbij station en theater	€27,440	€103	72%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Sfeervol schippershuisje in de Oosterpoort	€27,676	€86	87%	1	1	1	€10	❌	❌	❌	Y / N	⭐️ 4.9 (181)
Tiny House De Smederij	€17,814	€52	90%	1	1	1	€20	❌	❌	❌	N / N	⭐️ 4.9 (190)
Stadskamers met uitzicht op groen. Eigen opgang	€21,011	€57	100%	1	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (28)
1 bedroom flat appartment near Groningen centrum.	€50,507	€200	69%	1	2	2	€0	❌	❌	✅	Y / N	⭐️ 4.9 (9)
Studio M. Au bord du Lac	€15,588	€85	50%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (62)
Paterswolde - Private guesthouse close to nature	€18,083	€85	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Bright apartment with balcony	€17,283	€94	50%	1	2	3	€0	❌	❌	❌	N / N	⭐️ 5 (7)
Schipperswoning in Groningen	€40,666	€111	100%	1	2	3	€15	❌	❌	❌	N / Y	⭐️ 5 (12)
Upstairs overlooking the canal	€33,360	€99	92%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (356)
holiday home 'The Robin'	€31,633	€89	97%	1	1	3	€10	❌	❌	✅	Y / Y	⭐️ 4.8 (171)
Gezellige woonark Groningen - Oosterpoort!	€43,477	€121	97%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.9 (127)
Gezellige historische loft in hartje stad!	€30,178	€88	90%	1	2	1	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (391)
Luxe suite in historisch pand in centrum Groningen	€25,670	€94	75%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (358)

Return Metrics

25% 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)	€15,362	€30,724	€46,087	€61,449	€76,811	€153,623	€460,870
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€12,500	€25,625	€39,406	€53,876	€69,070	€157,223	€830,485
Total Return	€277,862	€306,349	€335,493	€365,325	€395,882	€560,847	€1,541,355

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25%

Cap Rate

12.89%

Return on Investment

49.35%

Oude Badweg Eelderwolde, Drenthe

1 bed • 1 bath • 2 guests

Purchase Price

€51,601

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €122/night at 70% occupancy.Projected nightly rate is €105/night at 78% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

€29,587

Avg annual revenue

78%

Avg occupancy rate

€105

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

€25k

€40k

€55k

€15,362

Profit

Revenue

€51,601

Operating Expenses

€19,374

Operating Income

€32,227

Mortgage & Taxes

€16,864

Profit (Cash Flow)

€15,362

€61,435

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€3,935

Closing Costs

€7,500

Total

€61,435

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25%

Cap Rate

12.89%

Return on Investment

49.35%