BNBCalc.com Rental Arbitrage Analysis Report of Langebrug, 2311 Leiden, Netherlands

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Return Metrics

-19.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.32%

Payback Period Days

0

Return on Investment

-19.32%

Annual Revenue

$37,255

AirDNA projects $136/night at 75% occupancy ($37,254).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,404

Annual Expenses

$16,843

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$870

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$310

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

Property Manager Fee

$0

property-location

Langebrug Leiden, Zuid-Holland

1 bed • 1 bath • 3 guests

Monthly Rent

$37,255

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-19.32%

Payback Period Days

0