BNBCalc Short Term Rental Investment Analysis Peter Martensstraat, Amsterdam, NH,

3 bed • 1.5 bath • 4 guests • $700,000

BNB

Calc

Annual Revenue

$110,581

Profit (Cash Flow)

$35,306

Cap Rate

11.8%

Annual Revenue

$110,581

AirDNA projects $229/night at 81% occupancy ($67,749). Airbtics projects $348/night at 87% occupancy ($110,581). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 87% occupancy rate, $348 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$69,945	$113,212	$141,519	$163,353
Occupancy	76%	95%	100%	100%
Nightly Rate	$251	$325	$385	$442

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amsterdam romantic house boat	$56,773	$237	65%	3	0	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (429)
Friendly house in a green area	$111,602	$306	98%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Enjoy Amsterdam	$97,207	$265	100%	3	2	2	$162	❌	❌	❌	Y / Y	⭐️ 5 (8)
Family home in beautiful Muiden, near Amsterdam	$65,221	$324	55%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Villa w/ Big Garden Swimming Pool and Free Parking	$125,562	$366	92%	3	2.5	5	$215	✅	❌	❌	Y / Y	⭐️ 5 (32)
3 bedrooms apartment in Amsterdam	$82,328	$326	69%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Yacht The River	$248,666	$1,265	53%	3	3	1	$81	❌	✅	✅	Y / Y	⭐️ 5 (8)
Sunny and Spacious Family home	$87,614	$268	89%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (35)
Familyhome with a big garden and free parking	$86,070	$319	73%	3	1.5	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (45)
Warm and child-friendly house	$90,036	$328	75%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Waterwoning Amsterdam met eigen aanlegsteiger	$136,561	$424	88%	3	1	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Idyllisch wit kerkje in Muiden	$85,157	$328	70%	3	1.5	2	$54	❌	❌	✅	Y / N	⭐️ 5 (38)
Spacious & Comfortable Family Townhouse-park/beach	$105,774	$289	100%	3	2.5	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Family friendly apartment in nice & green area	$149,507	$424	96%	3	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (13)
Family house at Amsterdam beach	$187,758	$513	100%	3	3	4	$108	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Luxurious & Spacious Canal view 3 BR Apt. @ Muiden	$59,093	$414	39%	3	3	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (4)
Waterfront family villa with free parking	$138,128	$375	100%	3	3.5	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (7)
Ruime gezinswoning in Amsterdam	$102,532	$278	100%	3	2	4	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Zomers huis met zonnig terras direct aan zwemwater	$176,458	$487	99%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Watervilla, 200 m2, garden, 3 terraces, IJ-burg	$169,401	$551	84%	3	3	4	$92	✅	❌	❌	Y / Y	⭐️ 5 (21)
Spacious sunny house (100m2) in Amsterdam Oost	$114,395	$405	77%	3	1	3	$108	❌	❌	✅	Y / Y	⭐️ 5 (32)
3-Storey Family Home Green Neighbourhood Amsterdam	$111,455	$331	92%	3	2	4	$81	❌	❌	❌	Y / Y	⭐️ 5 (9)
Amsterdam luxe woning	$159,942	$437	100%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
spacious family house 15min to center of Amsterdam	$90,945	$245	100%	3	3.5	3	$108	❌	❌	✅	Y / Y	⭐️ 5 (45)
Family Apartment (2 adults / 3 kids) in Amsterdam	$89,304	$244	100%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy house close to lake and city. Private parking	$75,510	$205	100%	3	1	2	$38	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Familiehuis met tuin aan het water in Amsterdam	$70,540	$253	74%	3	1.5	4	$97	❌	❌	❌	Y / N	⭐️ 5 (4)
Ruim familiehuis A'dam met gratis parkeerplek	$131,780	$379	95%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Great & cosy house with large garden in Amsterdam	$131,796	$408	88%	3	2	3	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Cozy family house with a garden.	$87,714	$237	100%	3	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charming Family Home	$48,312	$240	55%	3	1	7	$76	❌	❌	❌	Y / N	⭐️ 5 (1)
Sunny waterfront family house	$71,004	$194	100%	3	2.5	5	$43	❌	❌	❌	Y / Y	⭐️ 5 (22)
a big (family) house in Amsterdam	$96,889	$261	100%	3	2.5	4	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Familyhouse located at canal - 20 min. from CS	$132,274	$367	98%	3	2	5	$108	❌	❌	❌	Y / Y	⭐️ 5 (17)
Prachtige luxe watervilla	$116,652	$332	96%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (9)
Unique & Modern Family House \| 15 min to Center	$82,498	$245	91%	3	1	3	$152	❌	❌	❌	Y / Y	⭐️ 5 (10)
Stylish Amsterdam Family Home	$89,707	$243	100%	3	2	5	$124	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Modern family-Home in a historic neighbourhood	$88,060	$247	96%	3	2.5	3	$81	❌	❌	❌	Y / Y	⭐️ 5 (38)
Stunning, renovated "30's" house. Families only!	$120,079	$326	100%	3	3	3	$97	❌	❌	❌	Y / Y	⭐️ 5 (15)
Charmante gezinswoning nabij Amsterdam	$72,228	$253	78%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 5 (5)

Return Metrics

20.84% 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)	$35,305	$70,611	$105,917	$141,223	$176,529	$353,059	$1,059,177
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	$756,305	$813,241	$870,826	$929,079	$988,021	$1,293,800	$2,758,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.84%

Cap Rate

11.78%

Return on Investment

37.3%

Peter Martensstraat Amsterdam, Noord-Holland

3 bed • 1.5 bath • 4 guests

Purchase Price

119

Airbnb Investor Score

$35,305

Annual Profit

11.8%

Cap Rate

20.8%

Cash on Cash

$110,581

Annual Revenue

BNBCalc predicts this property will get $348 per night with 87% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$108,563

Avg annual revenue

87%

Avg occupancy rate

$348

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

$115k

$180k

$250k

$35,306

Profit

Revenue

$110,581

Operating Expenses

$28,056

Operating Income

$82,526

Mortgage & Taxes

$47,220

Profit (Cash Flow)

$35,306

$169,375

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$8,375

Closing Costs

$21,000

Total

$169,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.84%

Cap Rate

11.78%

Return on Investment

37.3%