BNBCalc Short Term Rental Rental Arbitrage Analysis Putstraat 85, Sittard, Netherlands

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€23,357

Profit (Cash Flow)

€1,457

Cash on Cash Return

36.3%

Annual Revenue

€23,357

AirDNA projects €91/night at 68% occupancy ($22,670). Airbtics projects €94/night at 68% occupancy ($23,357). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, €94 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,115	€23,299	€32,195	€41,831
Occupancy	58%	66%	81%	94%
Nightly Rate	€79	€95	€106	€119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Al bent u ver van huis, hier voelt u zich thuis.	€10,806	€45	64%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (149)
Het Kloppend Hart: Yurt	€23,467	€95	65%	1	1	1	€25	❌	✅	❌	N / Y	⭐️ 5 (252)
"Old" Apartment C near city park, Netflix, Airco	€25,558	€89	76%	1	1.5	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (98)
"Old" Apartment D near city park, Netflix, Airco	€27,970	€95	79%	1	1.5	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Luxe zelfstandige unit + Wifi+Netflix	€12,170	€49	66%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.5 (292)
Kleurrijke Comfortable Caravan	€10,579	€45	61%	1	1.5	1	€15	❌	✅	❌	N / N	⭐️ 5 (61)
Bijzondere B&B in Selfkant, 1km van Sittard	€18,560	€79	63%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 4.5 (60)
Complete, comfort loft met uitzicht en dakterras	€14,220	€79	49%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (69)
Denkmal geschützter Bauernhof	€16,495	€48	94%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (329)
Saskia's Caravan	€7,343	€59	34%	1	1.5	1	€0	❌	❌	❌	Y / N	⭐️ 5 (37)
mooie 4 persoons B&B/vakantiehuis	€28,549	€83	94%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (77)
Brookerhof Koestal: ruime vakantieloft in Limburg	€43,902	€131	89%	1	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (12)
Peace & luxury in a castle in the middle of nature	€34,628	€118	78%	1	1.5	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (101)
Luxe privé appartement in natuurrijk gebied!	€33,694	€101	90%	1	1.5	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (407)
lots of comfort and privacy!	€25,532	€89	78%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (40)
Groot appartement in de natuur met bubbelbad	€32,539	€102	86%	1	1.5	2	€20	❌	✅	❌	Y / Y	⭐️ 5 (375)
[DREAM ] luxe gastenverblijf van To-re-create	€16,471	€108	41%	1	1.5	2	€35	❌	❌	❌	N / Y	⭐️ 5 (74)
Cottage 'Bedje bij Jetje'	€34,623	€100	95%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (549)
Stijlvol en ruim guesthouse met grote zwemvijver	€40,851	€115	96%	1	1.5	2	€30	✅	❌	❌	Y / Y	⭐️ 5 (114)
The B&B with a story near the Brunssumerheide.	€19,967	€89	61%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (34)
Peace & luxury in our picturesque castle	€40,630	€131	83%	1	1.5	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (111)
B&B 'Op Twee Oren' - App. 'Vuur'	€24,095	€110	60%	1	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)
"Old" Apartment A near city park, Netflix, Airco	€24,504	€86	77%	1	1.5	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (43)
Compleet, comfortabel huisje (2) met veel privacy!	€21,725	€80	74%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (45)
Prachtig guesthouse met gratis parkeren	€25,012	€100	68%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
natuurlijke rust Althuizenhof	€9,617	€69	38%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4 (43)
Your Apartment in Tüddern	€17,068	€91	50%	1	1	4	€50	❌	❌	✅	Y / Y	⭐️ 5 (8)
Ferienwohnung auf dem Bauernhof	€20,713	€57	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Geniet van dit ruime appartement in natuurgebied.	€29,146	€97	81%	1	1.5	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (98)
Landelijke vakantiewoning in oude dorpskern	€28,666	€95	79%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (170)
Apartment with sauna	€34,015	€97	96%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Logies Gusta	€23,095	€109	58%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (15)
Guesthouse Pastorie Oud Geulle	€24,486	€106	61%	1	1	1	€20	❌	❌	✅	N / N	⭐️ 5 (36)
Holiday home Green Oak House: wellness and nature	€28,560	€185	41%	1	1.5	2	€75	✅	✅	✅	N / Y	⭐️ 4.5 (90)
Appartement met Hotelbeleving "Petit DeLuxe"	€12,217	€99	33%	1	2	1	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
geheel appartement, boxspring bed, snel internet	€17,322	€94	49%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (28)
Studio To Rent (A).	€12,990	€55	63%	1	1.5	2	€18	❌	❌	❌	N / N	⭐️ 4 (11)
Gele Kamer - Kasteel Limbricht	€43,204	€200	59%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (10)
ArtStudio, gastenverblijf op 1e verdieping	€10,792	€89	32%	1	1	2	€25	❌	❌	❌	N / Y	⭐️ 5 (17)
Tweepersoons appartement in bosrijke omgeving	€27,131	€111	67%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.8 (39)

Return Metrics

36.32% 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)	€1,456	€2,913	€4,370	€5,827	€7,284	€14,568	€43,706
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	€1,456	€2,913	€4,370	€5,827	€7,284	€14,568	€43,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.32%

Payback Period Days

1005

Return on Investment

36.32%

85 Putstraat Sittard, Limburg, 6131 HK

1 bed • 1 bath • 1 guests

Monthly Rent

€23,357

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €91/night at 68% occupancy.Projected nightly rate is €94/night at 68% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€23,822

Avg annual revenue

68%

Avg occupancy rate

€94

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

€5k

€20k

€30k

€45k

€1,457

Profit

Revenue

€23,357

Operating Expenses

€14,100

Operating Income

€9,257

Net Effective Rent

€7,800

Profit (Cash Flow)

€1,457

€4,011

Cash Investment

Renos & Furnishing

€3,919

Setup Costs

€92

Total

€4,011

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

36.32%

Payback Period Days

1005