BNBCalc Short Term Rental Rental Arbitrage Analysis Elise van Calcarstraat, Breda, NB, 4822 VK

3 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$52,182

Profit (Cash Flow)

$15,399

Cash on Cash Return

184.4%

Annual Revenue

$52,182

AirDNA projects $155/night at 63% occupancy ($35,666). Airbtics projects $197/night at 73% occupancy ($52,525). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 91% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,446	$54,038	$74,733	$107,320
Occupancy	59%	76%	90%	97%
Nightly Rate	$143	$191	$223	$296

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Genieten in de binnenstand van ons mooie Breda	$28,101	$169	45%	3	1	2	$38	❌	❌	❌	Y / N	⭐️ 4.5 (159)
Villa Hilse	$77,076	$204	100%	3	2.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ruralhut Bergvliet - Nature, Golf & Wellness	$49,650	$165	79%	3	1.5	2	$92	❌	❌	❌	Y / N	⭐️ 4.5 (23)
Vakantiehuis De Duiventoren	$29,717	$109	74%	3	1.5	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
Branbantse Weelde vakantiewoning in Molenschot	$31,871	$147	55%	3	1	3	$81	❌	❌	❌	Y / Y	⭐️ 5 (16)
vrijstaande jaren 30 woning nabij centrum	$74,832	$201	100%	3	1.5	5	$65	❌	❌	❌	Y / Y	⭐️ 5 (7)
Nature & Golf Villa	$57,774	$173	90%	3	1	3	$81	❌	❌	✅	Y / Y	⭐️ 5 (17)
Boshuis Golfzicht Wellness, golf	$58,251	$200	77%	3	1	3	$97	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Luxe 7 p woning met hottub en landelijk uitzicht	$31,626	$101	83%	3	2	3	$108	❌	✅	✅	Y / Y	⭐️ 5 (181)
Beautiful villa in Rucphen, in the centre	$105,440	$352	80%	3	3	2	$108	❌	❌	❌	Y / Y	⭐️ 5 (21)
Natuurhuis dichtby - Tijd voor jou & de natuur	$58,633	$162	97%	3	1.5	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (18)
Hofstede Dongen Vaart	$43,025	$145	76%	3	1	2	$102	❌	❌	✅	Y / Y	⭐️ 5 (94)
Eftelhuysje/vrijstaand-WIFI-overkapping-oprit-tuin	$59,378	$212	75%	3	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (115)
Stadsappartement Voorstraat	$46,852	$140	91%	3	1.5	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (308)
Logeermonument hartje centrum (geen feesten)	$52,237	$419	34%	3	2	2	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Waterhill's Bed & Wellness	$60,521	$290	56%	3	2.5	2	$108	❌	✅	❌	Y / Y	⭐️ 5 (106)
Available: second floor!	$39,634	$119	91%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (148)
Fortlodge	$63,420	$361	48%	3	1.5	1	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (13)
Logeer in het historisch hart van Dordt! (6p).	$41,722	$284	40%	3	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (15)
CRASH'NSTAY \| Paardenstal	$23,192	$83	72%	3	2	1	$59	❌	✅	❌	Y / Y	⭐️ 4.7 (93)
Huisje Tjill 6 persoons	$89,255	$238	100%	3	1	2	$48	✅	❌	✅	Y / N	⭐️ 5 (20)
Cosy family house, big garden, near center Breda	$56,165	$190	79%	3	2	3	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Maison idéale vacance ou travail	$69,931	$193	99%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Luxe ruime villa met zwembad	$39,661	$277	38%	3	3	6	$108	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Tiny House en B&B De Hooge polder: 1-5 personen	$41,746	$183	61%	3	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Chalet op Parc de Kievit - Vinkenhoek 551	$22,062	$104	51%	3	1	2	$97	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Peulenstraat 224 (app. 4-6 pers)	$72,036	$211	92%	3	1	2	$64	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Groene Oase met fantastische faciliteiten!	$54,974	$198	74%	3	1	3	$81	✅	✅	✅	Y / Y	⭐️ 5 (57)
2 prachtige chalets te huur voor 6 pers incl sloep	$52,621	$219	64%	3	2	2	$108	✅	❌	❌	Y / Y	⭐️ 4.5 (45)
Landelijke Vakantiewoning	$45,282	$157	77%	3	1	3	$97	❌	❌	✅	Y / N	⭐️ 4.5 (95)
Gezinswoning met tuin / Family house with garden	$46,502	$195	63%	3	1.5	3	$48	❌	❌	❌	N / N	⭐️ 4.5 (7)
Ruim vergezicht richting Tiengemeten	$19,500	$111	48%	3	1	3	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
De stal	$37,200	$114	86%	3	1	7	$102	❌	❌	❌	N / N	⭐️ 5 (24)
Sfeervol vrijstaand landelijk gastenverblijf	$36,731	$106	94%	3	1	3	$54	❌	❌	❌	Y / N	⭐️ 5 (154)
Spacious familyhome close to Antwerp; 18 min train	$42,233	$161	70%	3	1.5	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Magnificent house centre Breda, 6 personen	$60,362	$244	66%	3	1.5	4	$102	❌	❌	❌	Y / Y	⭐️ 5 (70)
6 pers. Lux. App in City center	$74,683	$265	77%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Spacious house in the center, free parking	$48,459	$135	96%	3	1.5	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Luxe BnB - Knechtshuis	$78,090	$381	56%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (92)
Chalet bosbungalow	$58,816	$193	83%	3	1.5	2	$70	❌	✅	❌	Y / Y	⭐️ 5 (42)

Return Metrics

184.41% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,398	$30,797	$46,196	$61,594	$76,993	$153,986	$461,960
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$15,398	$30,797	$46,196	$61,594	$76,993	$153,986	$461,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

184.41%

Payback Period Days

198

Return on Investment

184.41%

Elise van Calcarstraat Breda, Noord-Brabant, 4822 VK

3 bed • 1 bath • 4 guests

Monthly Rent

$52,182

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 63% occupancy.Projected nightly rate is $197/night at 73% occupancy.

Occupancy Rate

Top 23% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$51,981

Avg annual revenue

73%

Avg occupancy rate

$197

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

$45k

$75k

$105k

$15,399

Profit

Revenue

$52,182

Operating Expenses

$18,784

Operating Income

$33,399

Net Effective Rent

$18,000

Profit (Cash Flow)

$15,399

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

184.41%

Payback Period Days

198