BNBCalc Short Term Rental Investment Analysis 7 Walk, Waimes, Région Wallonne, 4950

4 bed • 3 bath • 8 guests • €420,000

BNB

Calc

Annual Revenue

€66,961

Profit (Cash Flow)

€26,864

Cap Rate

11.7%

Annual Revenue

€66,961

AirDNA projects €245/night at 79% occupancy ($70,782). Airbtics projects €258/night at 46% occupancy ($43,332). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, €316 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,209	€37,433	€67,855	€100,107
Occupancy	29%	45%	58%	73%
Nightly Rate	€178	€225	€316	€369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chalet Norvégien jacuzzi/sauna	€83,455	€340	67%	4	5	2	€0	❌	✅	✅	Y / N	⭐️ 4.7 (17)
Castor	€40,967	€151	74%	4	5	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (278)
L'écrin	€29,753	€179	45%	4	2	2	€105	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Les Vallons, Gîte Fougère n°7 , 6 à 10 personnes	€61,542	€366	46%	4	2	2	€0	❌	❌	✅	Y / N	⭐️ 4.3 (12)
Chalet 'Lu Fleur du Sawe'' Hôtes Myriam et Thierry	€39,376	€181	59%	4	1	2	€68	❌	❌	✅	Y / Y	⭐️ 5 (117)
Le Spinetty #AuPiedDesFagnes🌲	€41,281	€154	73%	4	2	3	€83	❌	❌	✅	Y / N	⭐️ 4.8 (57)
La Détente du Rocher	€102,434	€680	41%	4	5	3	€219	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Chalet grand confort isolé avec sauna	€44,295	€223	54%	4	2	2	€73	✅	❌	❌	Y / N	⭐️ 4.7 (70)
Haus Päsch nahe See mit beheiztem Whirlpool/Sauna	€46,722	€315	40%	4	2	2	€193	❌	✅	✅	Y / Y	⭐️ 5 (30)
Cottage Fauna	€36,695	€213	47%	4	2	3	€208	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Les Vallons, Gîte Fougère n°8 , 6 à 10 personnes	€73,831	€354	57%	4	2	2	€0	❌	❌	❌	N / N	⭐️ 4.7 (3)
Villa confortable de 2 à 10 pers avec cinéma	€44,397	€227	53%	4	1	4	€157	✅	❌	✅	Y / Y	⭐️ 4.2 (7)
Pays de Mamdî	€45,075	€232	52%	4	2	2	€125	✅	❌	❌	Y / Y	⭐️ 5 (125)
Le Temps d'une Escapade - maison Spa/Francorchamps	€19,032	€160	30%	4	2	1	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Chalet le Jacques 2	€68,203	€250	74%	4	1	2	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Chalet 24 Bütgenbach	€51,470	€190	74%	4	4	2	€0	❌	✅	✅	Y / Y	⭐️ 4.9 (37)
Le P'tit coin de Paradis	€50,117	€187	72%	4	2	2	€167	❌	❌	❌	Y / Y	⭐️ 5 (67)
La Belle du Bayehon	€91,025	€332	75%	4	2	2	€0	❌	❌	✅	Y / N	⭐️ 5 (3)
Maison de vacances Malmedy Vakantie huis Malmedy	€20,100	€172	32%	4	3	2	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Haus Luna - Schönes Ferienhaus in Weywertz	€35,508	€175	55%	4	3	2	€125	❌	❌	❌	Y / Y	⭐️ 5 (13)
Re'Source 17 (Ferienhaus/gîte)	€62,561	€280	61%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (159)
Le Son du Silence, gite 8 personnes avec sauna	€59,642	€232	70%	4	3	2	€89	❌	❌	❌	Y / Y	⭐️ 5 (131)
Charmante villa	€68,405	€310	57%	4	2	4	€105	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Maison à l'entrée du circuit!	€50,676	€407	34%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Ferienhaus Mone	€33,823	€157	58%	4	2	2	€131	✅	❌	✅	Y / N	⭐️ 5 (2)
Wonderful Holiday Home in Ovifat with Sauna	€27,837	€206	37%	4	2	1	€0	❌	❌	✅	Y / N	⭐️ 4.8 (18)
le gite l'écureuil	€65,874	€320	56%	4	3	2	€146	❌	✅	✅	Y / N	⭐️ 4.9 (17)
Villa 1968	€33,547	€263	32%	4	1	2	€105	✅	❌	✅	Y / Y	⭐️ 4.3 (3)
Chouette appartement à Belair	€75,229	€478	43%	4	2	2	€0	❌	❌	❌	N / N	⭐️ 4.5 (50)

Return Metrics

25.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€26,863	€53,727	€80,591	€107,455	€134,318	€268,637	€805,912
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€335,999	€335,999	€335,999	€335,999	€335,999	€335,999	€335,999
Down Payment	€84,000	€84,000	€84,000	€84,000	€84,000	€84,000	€84,000
Property Appreciation	€12,600	€25,578	€38,945	€52,713	€66,895	€144,444	€599,450
Total Return	€459,463	€499,305	€539,536	€580,168	€621,213	€833,082	€1,825,363

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.72%

Cap Rate

11.72%

Return on Investment

43.46%

7 Walk Waimes, Région Wallonne, 4950

4 bed • 3 bath • 8 guests

Purchase Price

141

Airbnb Investor Score

€26,863

Annual Profit

11.7%

Cap Rate

25.7%

Cash on Cash

€66,961

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €245/night at 79% occupancy.Projected nightly rate is €258/night at 46% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€43,721

Avg annual revenue

46%

Avg occupancy rate

€258

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

€10k

€40k

€70k

€105k

€26,864

Profit

Revenue

€66,961

Operating Expenses

€17,698

Operating Income

€49,263

Mortgage & Taxes

€22,399

Profit (Cash Flow)

€26,864

€104,419

Cash Investment

Down Payment

€84,000

Renos & Furnishing

€7,819

Closing Costs

€12,600

Total

€104,419

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.72%

Cap Rate

11.72%

Return on Investment

43.46%