BNBCalc Short Term Rental Investment Analysis Ulriksdal, Zevenhuizen, Netherlands

4 bed • 1 bath • 6 guests • €520,000

BNB

Calc

Annual Revenue

€87,319

Profit (Cash Flow)

€58,163

Cap Rate

12.2%

Annual Revenue

€87,319

AirDNA projects €198/night at 70% occupancy ($50,620). Airbtics projects €352/night at 68% occupancy ($87,319). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, €352 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€47,998	€81,699	€140,087	€193,478
Occupancy	59%	68%	84%	96%
Nightly Rate	€220	€324	€450	€543

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful House Close to Rotterdam	€63,674	€256	65%	4	1.5	1	€150	❌	❌	❌	Y / Y	⭐️ 5 (64)
Canal house top floor	€70,345	€290	66%	4	1.5	2	€65	❌	❌	❌	Y / Y	⭐️ 5 (31)
Spacious newly built family apartment near Utrecht	€82,031	€264	85%	4	2.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (96)
Three storey rowhouse.	€37,694	€200	49%	4	2	3	€50	❌	❌	❌	N / Y	⭐️ 0 (1)
d'Ouwe Moer Residence	€112,401	€455	66%	4	2	1	€85	❌	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful house near Leiden	€55,657	€265	57%	4	1.5	4	€44	❌	❌	✅	Y / Y	⭐️ 5 (68)
Stadswoning Katendrecht	€144,853	€408	97%	4	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Ruim licht woning met achtertuin aan water	€70,499	€218	88%	4	1.5	3	€80	❌	❌	❌	Y / Y	⭐️ 5 (59)
Large familyhouse near centre Delft	€156,190	€439	96%	4	1.5	1	€50	❌	❌	❌	Y / Y	⭐️ 0 (1)
Pura Vida Panorama : Geniet van het leven !	€116,825	€532	60%	4	2.5	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (97)
Villa in Oegstgeest	€72,899	€608	31%	4	3	1	€151	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxe moderne cinema woning met hottub (families)	€51,537	€203	68%	4	2	2	€85	❌	✅	❌	Y / Y	⭐️ 5 (75)
Luxe bovenwoning Scheveningen	€48,500	€167	79%	4	1	4	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
BoHo Experience, Sauna, Jacuzzi, BBQ, 10 Sleeps	€178,328	€722	67%	4	4.5	1	€105	❌	✅	❌	Y / Y	⭐️ 5 (60)
Villa Pura Vida Enjoy life !	€137,481	€537	70%	4	3	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (88)
Country house surrounded by nature	€59,000	€192	84%	4	1	2	€60	❌	❌	❌	Y / N	⭐️ 4.5 (235)
Stylish house near beach	€54,015	€183	80%	4	2	2	€75	❌	❌	❌	Y / Y	⭐️ 5 (176)
Vakantiewoning in het Groene Hart \| 8-persoons	€53,649	€246	59%	4	1	3	€50	❌	❌	✅	Y / Y	⭐️ 5 (84)
4 jaargetijden De Stal midden in het Groene Hart.	€39,377	€383	25%	4	4.5	2	€101	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Spacious Family House with Garden in City Centre.	€106,992	€293	99%	4	2	2	€75	❌	❌	❌	Y / Y	⭐️ 5 (30)
Hoekwoning met (man)cave	€55,672	€221	67%	4	2	4	€75	❌	❌	❌	Y / Y	⭐️ 5 (62)
Het Waterhuis: Woning aan het water in Vinkeveen	€94,384	€427	60%	4	2	2	€119	❌	❌	✅	Y / N	⭐️ 5 (45)
Lovely cottage near Amsterdam	€92,456	€350	68%	4	3	3	€199	❌	❌	❌	Y / Y	⭐️ 5 (74)
Een modern en luxe woning voor minimaal 6 maanden	€24,286	€350	18%	4	2	1	€150	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
* Middenpolder 9 *	€60,533	€202	82%	4	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Family-friendly home, steps to harbor and beach!	€98,631	€473	57%	4	1.5	2	€0	❌	✅	✅	Y / Y	⭐️ 5 (17)
Luxury New House, Huge Garden, near Metro	€48,314	€658	19%	4	1	1	€59	❌	❌	❌	Y / Y	⭐️ 0 (2)
Villa Pura Vida : Enjoy life !!	€176,910	€653	74%	4	2.5	2	€0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Stylish house near city center Dordrecht 4-B	€85,912	€293	79%	4	1	2	€100	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Casa Hamers near the beach	€126,108	€340	100%	4	2	3	€59	❌	❌	❌	Y / Y	⭐️ 5 (3)
Heerlijke villa aan het water.	€96,500	€421	61%	4	2.5	4	€174	❌	❌	✅	Y / Y	⭐️ 5 (26)
Christinahoeve Oude Deel #4	€76,041	€261	79%	4	1	3	€100	❌	❌	❌	Y / Y	⭐️ 5 (21)
PRACHTIG INDUSTRIEEL HUIS IN ROTTERDAM KRALINGEN	€148,769	€460	88%	4	2	2	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
In the middle of Holland near Utrecht, Gouda	€74,457	€375	54%	4	4	3	€150	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Spacious & Comfy Villa: 5* Upscale Location Garden	€43,123	€190	60%	4	2	3	€130	❌	❌	❌	Y / Y	⭐️ 4.5 (136)
Villa Savannah	€166,754	€450	100%	4	3.5	3	€130	❌	✅	❌	Y / Y	⭐️ 5 (22)
Welcome to my Palace	€36,760	€452	20%	4	2	4	€100	❌	❌	❌	Y / Y	⭐️ 5 (11)
Luxe villa naast woonboerderij	€45,633	€144	85%	4	1	2	€100	❌	❌	❌	Y / Y	⭐️ 5 (159)
Spacious and light apartment near dune and sea	€56,990	€185	82%	4	1.5	3	€80	❌	❌	✅	Y / Y	⭐️ 5 (28)
t Huis (6-9 pers.)	€109,723	€309	96%	4	2	2	€118	❌	❌	✅	Y / Y	⭐️ 5 (6)

Return Metrics

45.05% 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)	€58,163	€116,326	€174,489	€232,652	€290,816	€581,632	€1,744,896
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€416,000	€416,000	€416,000	€416,000	€416,000	€416,000	€416,000
Down Payment	€104,000	€104,000	€104,000	€104,000	€104,000	€104,000	€104,000
Property Appreciation	€15,600	€31,668	€48,218	€65,264	€82,822	€178,836	€742,176
Total Return	€593,763	€667,994	€742,707	€817,917	€893,638	€1,280,468	€3,007,073

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.05%

Cap Rate

12.17%

Return on Investment

61.36%

Ulriksdal Zevenhuizen, Zuid-Holland

4 bed • 1 bath • 6 guests

Purchase Price

178

Airbnb Investor Score

€19,634

Annual Profit

12.2%

Cap Rate

45.1%

Cash on Cash

€87,319

Annual Revenue

BNBCalc predicts this property will get $352 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

€85,747

Avg annual revenue

68%

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

€25k

€75k

€125k

€180k

€58,163

Profit

Revenue

€87,319

Operating Expenses

€24,008

Operating Income

€63,311

Mortgage & Taxes

€5,148

Profit (Cash Flow)

€58,163

€113,483

Cash Investment

Down Payment

€104,000

Renos & Furnishing

€9,483

Total

€113,483

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.05%

Cap Rate

12.17%

Return on Investment

61.36%