BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Augustijnenstraat, Antwerpen, Vlaams Gewest, 2000

1 bed • 1 bath • 2 guests • €200,000

BNB

Calc

Annual Revenue

€26,478

Profit (Cash Flow)

€12,685

Cap Rate

7.1%

Annual Revenue

€26,478

AirDNA projects €99/night at 51% occupancy ($18,529). Airbtics projects €119/night at 61% occupancy ($26,477). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, €119 rate per night.

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

Percentiles25%50%75%90%
Revenue€13,205€23,099€41,254€71,523
Occupancy42%59%79%94%
Nightly Rate€84€105€140€205

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Maison Nationale Superior Suite

No image available

€26,949
€180
41%
111€0❌❌❌Y / Y⭐️ 5 (3)
Unique Penthouse in City Center (with Terrace)

No image available

€29,806
€85
94%
111€32❌❌✅Y / Y⭐️ 5 (237)
Studio Deluxe 1 old city center Antwerpen

No image available

€24,211
€81
81%
112€33❌❌✅N / Y⭐️ 4.5 (46)
The City Guide Apartment

No image available

€32,050
€125
69%
11.52€28❌❌✅Y / Y⭐️ 5 (117)
Apartment with unique view on the Cathedral

No image available

€17,197
€55
82%
11.52€42❌❌❌Y / Y⭐️ 4.5 (315)
Spacious Deluxe Apartment in the Heart of Antwerp

No image available

€20,162
€131
42%
111€0❌❌❌Y / Y⭐️ 5 (40)
Duplex Sinjoren Antwerp historic center

No image available

€28,465
€118
64%
117€48❌❌❌Y / Y⭐️ 4.5 (6)
Vagant Flat 1

No image available

€16,556
€77
57%
112€62❌❌❌Y / Y⭐️ 5 (99)
The Riders Lodge

No image available

€20,618
€71
79%
11.51€0❌❌❌N / Y⭐️ 4.5 (105)
Antwerp city nest

No image available

€12,399
€75
43%
112€48❌❌❌Y / Y⭐️ 4.5 (30)
City Terrace Apartment

No image available

€22,563
€131
47%
111€0❌❌❌N / N⭐️ 3.5 (3)
Luxury Suites Princess - N 67

No image available

€28,685
€97
78%
111€24❌❌❌N / Y⭐️ 5 (14)
Kloosterstraat appartment Antwerpen

No image available

€17,747
€90
54%
111€0❌❌❌N / Y⭐️ 4.5 (327)
Maison Nationale Penthouse Suite

No image available

€53,373
€221
66%
11.51€0❌❌❌Y / Y⭐️ 0 (0)
Maison Nationale Loft Suite

No image available

€39,445
€203
53%
11.51€0❌❌❌Y / Y⭐️ 0 (0)
Maison Nationale Deluxe Suite

No image available

€31,539
€221
39%
111€0❌❌❌Y / Y⭐️ 0 (1)
National City Terrace Apartment @Fashionstreet

No image available

€29,877
€149
54%
111€24❌❌❌Y / Y⭐️ 5 (12)
Duplex Suite (up to 4 guests)

No image available

€30,309
€129
63%
111€14❌❌❌N / N⭐️ 0 (2)
Cozy New Apartment In the Center

No image available

€20,428
€140
39%
111€24❌❌❌Y / Y⭐️ 4.5 (4)
Studio 99 - Location, Location, Location

No image available

€25,014
€86
78%
112€19❌❌❌N / Y⭐️ 5 (132)
Apartment Brabo Antwerp historic center

No image available

€25,883
€118
58%
114€48❌❌❌Y / Y⭐️ 5 (19)
Suite RB5 garden view & airco

No image available

€38,843
€101
100%
111€28❌❌✅Y / Y⭐️ 4.5 (129)
Urban Condo - cozy spot in historical center

No image available

€28,618
€98
78%
111€33❌❌❌Y / Y⭐️ 4.8 (28)
Suite 33 & airco

No image available

€27,801
€73
97%
111€28❌❌✅N / Y⭐️ 4.5 (70)
Central studio in historic center

No image available

€19,180
€101
51%
112€38❌❌❌Y / Y⭐️ 5 (170)
Cosy APT Citycenter

No image available

€18,749
€126
40%
111€24❌❌❌Y / Y⭐️ 4.5 (7)
Suite RB5 street view & airco

No image available

€38,294
€101
100%
111€28❌❌✅Y / Y⭐️ 4.5 (147)
Coco

No image available

€22,431
€70
82%
111€33❌❌❌Y / Y⭐️ 4.8 (63)
Nice flat in the Stad

No image available

€25,453
€88
79%
112€0❌❌❌Y / Y⭐️ 5 (41)
Central cosy Apartment

No image available

€23,135
€156
40%
111€24❌❌❌Y / Y⭐️ 4.5 (6)
Charmant appartement net naast het stadscentrum

No image available

€24,293
€128
52%
111€0❌❌❌N / Y⭐️ 5 (22)
The Lodge Apartment

No image available

€6,766
€44
42%
111€0❌❌❌N / Y⭐️ 4 (19)
Den Gulden Hooren

No image available

€25,170
€109
63%
111€0❌❌❌N / Y⭐️ 3 (4)
Charming Art apartment Vrijdagsmarkt by Lit d’Art

No image available

€33,760
€232
39%
111€48❌❌✅Y / Y⭐️ 0 (0)
Charming Inspiration apartment by Lit d’Art

No image available

€29,356
€224
35%
111€48❌❌✅Y / Y⭐️ 5 (1)
Garden Suite in city centre

No image available

€29,121
€77
99%
111€33❌❌✅N / Y⭐️ 4.3 (22)
Luxury Suites Centrum

No image available

€19,897
€85
60%
111€24❌❌❌N / Y⭐️ 4.5 (17)
The Jazzy Spot Antwerp

No image available

€14,121
€44
86%
112€24❌❌❌N / Y⭐️ 4.5 (30)

Return Metrics

25.98% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€12,684€25,369€38,053€50,738€63,422€126,845€380,535
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€159,999€159,999€159,999€159,999€159,999€159,999€159,999
Down Payment€40,000€40,000€40,000€40,000€40,000€40,000€40,000
Property Appreciation€6,000€12,180€18,545€25,101€31,854€68,783€285,452
Total Return€218,684€237,549€256,598€275,839€295,277€395,628€865,988

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.98%

Cap Rate

7.09%

Return on Investment

44.05%

property-location

Augustijnenstraat Antwerpen, Vlaams Gewest, 2000

1 bed • 1 bath • 2 guests

100

Airbnb Investor Score

€3,518

Annual Profit

7.1%

Cap Rate

26.0%

Cash on Cash

€26,478

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €99/night at 51% occupancy ($18,529.44). Airbtics projects €119/night at 61% occupancy ($26,477).

Top 48% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€25,299

Avg annual revenue

61%

Avg occupancy rate

€119

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

€35k

€55k

Sign up to see the data on 40 all comparables

€12,685

Profit

Revenue

€26,478

Operating Expenses

€12,293

Operating Income

€14,185

Mortgage & Taxes

€1,500

Profit (Cash Flow)

€12,685

€42,806

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€2,806

Total

€42,806

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.98%

Cap Rate

7.09%

Profit (Cummulative)

€12,685

€160,000

€2,806

€6,000

€0

Total Gain

€21,502

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service