BNBCalc Short Term Rental Investment Analysis Zuidzijde Haven, Bergen op Zoom, Netherlands

2 bed • 1 bath • 6 guests • €400,000

BNB

Calc

Annual Revenue

€33,924

Profit (Cash Flow)

-€10,778

Cap Rate

4.1%

Annual Revenue

€33,924

AirDNA projects €71/night at 91% occupancy ($23,605). Airbtics projects €129/night at 72% occupancy ($33,923). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 72% occupancy rate, €129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,375	€38,442	€57,075	€92,102
Occupancy	44%	64%	75%	87%
Nightly Rate	€129	€161	€202	€282

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Monumentale bovenwoning	€21,930	€61	96%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (253)
Wellness chalet with sauna and enclosed garden	€60,428	€196	81%	2	2	2	€86	❌	✅	✅	Y / Y	⭐️ 4.7 (17)
Boerderij-appartement met weelderige groene tuin	€39,828	€164	65%	2	2	2	€81	❌	❌	❌	Y / Y	⭐️ 5 (15)
Authentiek Zeeuws dijkhuisje (nabij het strand!)	€26,772	€93	76%	2	2	1	€43	❌	❌	❌	N / Y	⭐️ 4.7 (165)
comfortabele chalet op unieke locatie in het bos	€51,201	€159	87%	2	2	2	€81	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Boshuisje met open haard	€37,744	€140	73%	2	2	3	€48	❌	❌	✅	N / N	⭐️ 4 (4)
Lodge Zélande avec sauna pour FAMILLES, à 50m/mer	€43,437	€138	86%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (319)
Vakantiewoning 't Uusje Wemeldinge	€29,107	€113	70%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Onze unieke aquavilla: ontspan, rust, geniet	€31,493	€132	65%	2	2	3	€81	❌	❌	❌	Y / Y	⭐️ 5 (51)
Prachtig appartement in het centrum van Yerseke	€49,612	€231	57%	2	2	1	€162	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Sfeervol vakantiehuis in centrum Yerseke	€50,880	€168	81%	2	2	1	€162	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Gezellige ruime chalet aan de Krabbenkreek	€23,240	€93	63%	2	2	2	€65	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Vakantiewoning in sfeervolle Zeeuwse hoeve	€63,333	€206	84%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Summer house with sauna in Zeeland	€24,390	€136	49%	2	2	2	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (216)
Pipowagen Mammaloe	€25,666	€120	58%	2	2	1	€16	❌	✅	✅	Y / Y	⭐️ 4.9 (23)
Idyllisch huis, Country side	€31,146	€128	62%	2	0	3	€70	❌	❌	❌	Y / Y	⭐️ 4.9 (151)
Slapen in een oude school - Suite A	€36,114	€157	62%	2	2	2	€54	❌	❌	✅	Y / Y	⭐️ 4.9 (270)
ForRest Logies - ontspannen in de natuur	€51,902	€182	77%	2	2	2	€87	❌	✅	❌	N / Y	⭐️ 5 (1)
Chalets Bergse Heide chalet 1	€27,311	€82	91%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (58)
Genieten van Zeeland op Beau sur Mer	€45,618	€146	85%	2	2	2	€65	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Beautiful beach style chalet by the Oosterschelde	€29,864	€132	61%	2	2	2	€65	❌	❌	❌	Y / N	⭐️ 4.5 (150)
Chalets Bergse Heide chalet 3	€25,510	€82	85%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Casa Fico, luxe huisje met hottub én kamado	€29,301	€154	51%	2	2	3	€54	❌	✅	❌	Y / Y	⭐️ 5 (38)
Vrijstaande Lodge aan het water	€35,105	€101	94%	2	2	2	€27	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Vakantiewoning in sfeervolle Zeeuwse hoeve	€58,055	€206	77%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Familyfriendly 1800s designhouse close to the sea	€19,399	€68	71%	2	2	1	€113	❌	❌	✅	Y / Y	⭐️ 4.9 (126)
Rustige gelegen woning in Zeeland met ruime tuin 2	€21,819	€69	85%	2	2	3	€65	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Vakantiehuisje, nabij Grevelingen en Oosterschelde	€22,623	€76	79%	2	2	1	€54	✅	❌	✅	Y / Y	⭐️ 4.7 (90)
Huisje aan den oever..	€27,143	€112	66%	2	2	4	€81	✅	❌	✅	Y / Y	⭐️ 4.9 (53)
Mooie rustige plek aan de Oosterschelde	€18,823	€114	43%	2	2	1	€59	❌	❌	❌	N / N	⭐️ 4 (3)
vrijstaande vakantiewoning, vestingstad Hulst	€28,505	€83	93%	2	2	3	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
B&B de vrijheid en de ruimte.Dat is genieten.	€33,092	€94	96%	2	1	2	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Gezellige stadswoning in historisch centrum	€40,380	€109	100%	2	2	2	€81	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Het Pareltje van Walsoorden	€23,773	€195	33%	2	2	2	€92	❌	❌	❌	N / Y	⭐️ 4 (2)
Nature Zeeland	€44,783	€138	88%	2	2	3	€70	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Polderwoning Zierikzee	€20,013	€74	71%	2	2	2	€54	❌	❌	❌	Y / N	⭐️ 4.6 (128)
Gemütliches Ferienhaus in Parkanlage	€25,531	€103	66%	2	2	2	€59	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Ferienhaus in Zeeland, Hauszeit 22	€44,585	€147	80%	2	2	3	€97	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
met privésauna en Wi-Fi in vakantiepark Aquadelta	€20,934	€77	69%	2	2	2	€64	✅	❌	❌	Y / Y	⭐️ 4.7 (16)

Return Metrics

-10.98% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€10,778	-€21,556	-€32,334	-€43,113	-€53,891	-€107,782	-€323,347
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€320,000	€320,000	€320,000	€320,000	€320,000	€320,000	€320,000
Down Payment	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Property Appreciation	€12,000	€24,360	€37,090	€50,203	€63,709	€137,566	€570,904
Total Return	€401,221	€402,803	€404,756	€407,090	€409,818	€429,784	€647,557

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.98%

Cap Rate

4.05%

Return on Investment

5.25%

Zuidzijde Haven Bergen op Zoom, Noord-Brabant

2 bed • 1 bath • 6 guests

Purchase Price

-36

Airbnb Investor Score

-€10,778

Annual Profit

4.1%

Cap Rate

-11.0%

Cash on Cash

€33,924

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is €71/night at 91% occupancy.Projected nightly rate is €129/night at 72% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€34,008

Avg annual revenue

72%

Avg occupancy rate

€129

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

€20k

€35k

€50k

€65k

-€10,778

Profit

Revenue

€33,924

Operating Expenses

€17,719

Operating Income

€16,204

Mortgage & Taxes

€26,983

Profit (Cash Flow)

-€10,778

€98,081

Cash Investment

Down Payment

€80,000

Renos & Furnishing

€6,081

Closing Costs

€12,000

Total

€98,081

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.98%

Cap Rate

4.05%

Return on Investment

5.25%