BNBCalc Short Term Rental Rental Arbitrage Analysis Mercuriusstraat 7, 1829 CE Oudorp, Netherlands

4 bed • 1 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€48,307

Profit (Cash Flow)

-€17,575

Cash on Cash Return

-175.6%

Annual Revenue

€48,307

AirDNA projects €211/night at 79% occupancy ($60,813). Airbtics projects €306/night at 71% occupancy ($79,476). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 90% occupancy rate, €147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€38,986	€72,576	€131,819	€177,381
Occupancy	62%	69%	90%	98%
Nightly Rate	€171	€286	€398	€492

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central and green, lovely split-level familyhome	€36,267	€186	53%	4	1.5	5	€78	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
EASY LIKE SUNDAY MORNING 1 design vakantiehuis	€82,270	€450	50%	4	1.5	3	€0	❌	✅	❌	Y / Y	⭐️ 5 (93)
Landgoed de Leijen; natuur, luxe, rust en ruimte	€71,042	€287	67%	4	3.5	2	€157	❌	✅	✅	Y / N	⭐️ 5 (33)
Country guesthouse with fireplace and billiard	€101,783	€361	76%	4	4.5	2	€104	✅	❌	✅	Y / Y	⭐️ 5 (109)
Groot familiehuis & tuin, rustig, gratis parkeren!	€43,880	€147	81%	4	1.5	4	€46	❌	❌	❌	Y / Y	⭐️ 5 (43)
100 jaar oude boerenwoning met 7 fietsen	€60,367	€179	91%	4	2.5	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (201)
Luxury home by canal & Alkmaar city center	€47,638	€192	66%	4	2.5	2	€78	❌	❌	❌	Y / Y	⭐️ 5 (38)
Villa Duin en Strand	€110,081	€461	65%	4	2	3	€338	❌	❌	✅	Y / Y	⭐️ 5 (5)
Vrijstaande villa in de Beemster. 25 min Amsterdam	€140,521	€565	68%	4	2.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Ruime woning aan de mooiste gracht van Alkmaar	€62,221	€172	98%	4	1.5	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (129)
Characteristic house; walking distance from city	€37,333	€147	68%	4	2	3	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Fantastisch huis met groot dakterras in centrum	€109,282	€294	100%	4	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
8p woning Schoorl \| Bij strand en duingebied	€77,050	€333	63%	4	2	1	€161	❌	❌	❌	Y / Y	⭐️ 5 (4)
Villa, groepsaccommodatie, trein, zee, trampoline	€146,196	€544	73%	4	2.5	6	€286	❌	❌	❌	Y / Y	⭐️ 5 (40)
Ruim opgezet rijtjeshuis, vlak buiten centrum	€42,725	€170	68%	4	1.5	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (7)
Beachhouse 24	€203,551	€856	65%	4	4	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ruime woning aan het water met jacuzzi in Alkmaar!	€151,955	€428	96%	4	1.5	7	€125	❌	✅	❌	Y / Y	⭐️ 5 (6)
HolidayHome Zonnestraal 9p Amsterdam and the beach	€53,087	€487	29%	4	2.5	2	€198	❌	❌	❌	Y / Y	⭐️ 5 (15)
Familyhome centre Bergen (nh)	€76,221	€231	90%	4	2	4	€63	❌	❌	✅	Y / Y	⭐️ 5 (5)
Heerlijke woning in Castricum!	€61,211	€170	98%	4	1.5	3	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Ruime, luxe woning nabij Alkmaar centrum	€27,332	€238	29%	4	1	7	€121	❌	❌	✅	Y / Y	⭐️ 0 (0)
Villa Middenblink nabij bos, duin & strand	€81,285	€665	33%	4	3	4	€401	❌	❌	✅	Y / Y	⭐️ 5 (2)
Complete woning met sauna en grote zonnige tuin!	€62,443	€285	59%	4	3	7	€73	❌	❌	❌	Y / Y	⭐️ 5 (7)
Run's House	€70,929	€204	95%	4	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (23)
De Oude Kazerne in Egmond aan Zee	€97,393	€426	61%	4	2.5	3	€78	❌	❌	✅	Y / Y	⭐️ 5 (9)
Paleisje in het mooie Alkmaar	€53,942	€199	74%	4	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spacious family home at great central location	€57,233	€155	100%	4	1.5	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (7)
Great location; private holiday home in green area	€43,012	€171	68%	4	1	2	€68	❌	❌	❌	Y / N	⭐️ 0 (1)
Moderne ruime gezinswoning	€38,716	€147	71%	4	2	6	€52	❌	❌	❌	Y / Y	⭐️ 5 (10)
Verborgen Rijk	€45,651	€159	78%	4	1	7	€78	❌	❌	❌	Y / N	⭐️ 4.7 (61)
Spacious family home with sunny garden in Alkmaar	€60,257	€249	66%	4	2.5	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Karakteristieke jaren 30 woning	€52,986	€156	93%	4	2	2	€0	❌	❌	❌	N / Y	⭐️ 5 (1)
Goudkust 3 'At Sea'	€62,561	€297	57%	4	1	3	€247	❌	❌	❌	Y / Y	⭐️ 5 (9)
gezinswoning nabij strand bos	€51,662	€141	100%	4	1	5	€0	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Villa Blanca	€134,663	€390	94%	4	2	3	€156	❌	❌	❌	Y / Y	⭐️ 0 (2)
Heerlijk huis aan de rand van de polder in Bergen	€67,681	€311	59%	4	1	4	€115	❌	✅	❌	Y / Y	⭐️ 4.2 (5)
The polder, last minute	€97,151	€312	85%	4	2	4	€131	❌	✅	❌	Y / Y	⭐️ 5 (3)
Villa 'Aan de Broekbeek'	€109,374	€350	85%	4	2.5	7	€125	❌	❌	❌	Y / Y	⭐️ 5 (8)
wonderful villa directly at the woods	€30,454	€438	19%	4	2	1	€182	❌	❌	✅	Y / Y	⭐️ 5 (36)
Maison IEN Bakkum nearby Beach & Amsterdam	€91,144	€311	79%	4	2	4	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (12)

Return Metrics

-175.63% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€17,574	-€35,149	-€52,724	-€70,299	-€87,874	-€175,749	-€527,247
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	-€17,574	-€35,149	-€52,724	-€70,299	-€87,874	-€175,749	-€527,247

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-175.63%

Payback Period Days

Return on Investment

-175.63%

7 Mercuriusstraat Oudorp, Noord-Holland, 1829 CE

4 bed • 1 bath • 5 guests

Monthly Rent

€48,307

Annual Revenue

BNBCalc predicts this property will get $306 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 96% of comparables

Seasonality

40 Airbnb Comparables

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

€76,263

Avg annual revenue

71%

Avg occupancy rate

€306

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

€85k

€140k

€205k

-€17,575

Profit

Revenue

€48,307

Operating Expenses

€17,881

Operating Income

€30,425

Net Effective Rent

€48,000

Profit (Cash Flow)

-€17,575

€10,006

Cash Investment

Renos & Furnishing

€9,910

Setup Costs

€97

Total

€10,006

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-175.63%

Payback Period Days