BNBCalc Short Term Rental Investment Analysis Edgar Tinellaan 48, Kortrijk, Belgium

3 bed • 2.5 bath • 6 guests • $170,000

BNB

Calc

Annual Revenue

$55,678

Profit (Cash Flow)

$37,622

Cap Rate

22.9%

Annual Revenue

$55,678

AirDNA projects $168/night at 71% occupancy ($43,566). Airbtics projects $175/night at 62% occupancy ($39,628). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,831	$35,295	$57,967	$99,975
Occupancy	53%	61%	74%	82%
Nightly Rate	$114	$153	$206	$322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
comfortabel appartement in hartje Kortrijk	$46,032	$203	61%	3	1	2	$59	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
brandnew multi room apartment in renovated mansion	$37,447	$154	65%	3	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (186)
Cosy & Spacious House in Center	$39,547	$156	64%	3	3	2	$151	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Spacious & Chic House in Center	$60,166	$190	82%	3	3	2	$157	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Modern & Spacious House	$46,646	$153	79%	3	4	2	$156	✅	❌	❌	Y / Y	⭐️ 5 (48)
Charming holidayhome for 10 persons	$47,778	$264	49%	3	1	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful renovated rooftop (3x bedrooms)	$27,031	$115	62%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (108)
Moderne villa met zonneterras en zwemvijver	$47,064	$177	65%	3	2	2	$162	✅	❌	✅	Y / Y	⭐️ 4.8 (82)
the preshoek house in the middle of nature	$48,026	$243	54%	3	1	2	$0	❌	✅	❌	Y / N	⭐️ 5 (33)
Leieboordje	$31,480	$141	61%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (97)
Splendid loft in a former factory in Tourcoing	$40,499	$160	58%	3	1	2	$198	❌	❌	❌	Y / Y	⭐️ 4.3 (33)
Bel appartement 3 suites privatives hyper centre	$27,654	$111	65%	3	3	1	$43	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
Un coin de tranquillité en région lilloise	$26,711	$178	41%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (207)
Gîte*** 8P rénové luxe - clim - PS4 à 20' de Lille	$21,132	$108	52%	3	2	2	$96	❌	❌	✅	Y / Y	⭐️ 4.7 (94)
Bright & Airy Townhouse in Croix	$25,362	$81	82%	3	1	3	$75	❌	❌	❌	Y / N	⭐️ 4.4 (35)
Maison Cosy 6 Personnes proche toutes commodités	$23,209	$73	82%	3	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.6 (160)
Bel Appartement en Résidence 3 chambres	$32,043	$103	85%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (138)
Big Wave: Beautiful house 9p. near Lille	$30,395	$218	37%	3	3	2	$97	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Ten Rooden Duifhuize - Vakantiehuis 2 ( 7 pers.)	$40,155	$265	41%	3	3	2	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
PINE HOUSE - VALLEY VIEW - Flemish Ardennes	$29,217	$93	82%	3	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (415)
Maison entière et extérieur pour famille ou groupe	$16,586	$121	37%	3	2	5	$65	❌	❌	❌	Y / Y	⭐️ 4.6 (27)
Chalet Ter Poele a.d. voet van de Vlaamse Ardennen	$61,949	$273	62%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (102)
op 20 m van de Grote Markt	$48,186	$139	94%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (21)
Luxury and comfort in a private and natural oasis	$34,238	$179	51%	3	2	2	$108	❌	❌	✅	Y / Y	⭐️ 5 (11)
Huisje aan de Schelde	$74,482	$370	55%	3	2	2	$129	❌	❌	✅	Y / Y	⭐️ 3.8 (5)
Loft atypique 192m2, terrasse, aux portes de Lille	$51,256	$326	41%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (23)
Loft avec grande terrasse	$33,043	$122	74%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Maison 6 P entièrement rénovée à qq mn de Lille	$22,646	$99	57%	3	2	2	$96	❌	❌	✅	Y / Y	⭐️ 4.7 (145)
Appartement 100m2, 3CHB, Garage, idéalement situé	$31,478	$105	80%	3	2	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (95)
Maison bondues sur golf	$120,970	$322	100%	3	2	3	$87	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Belle maison moderne avec jardin à Croix	$14,603	$133	30%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Vlaamse Ardennen Wellness Woning Casa Caliente	$75,555	$345	59%	3	2	1	$87	✅	✅	❌	N / N	⭐️ 4.3 (14)
85m2, Plein centre, 3 CHB, Parking, 2 SDB	$25,713	$89	77%	3	2	2	$32	❌	❌	❌	Y / N	⭐️ 5 (88)
Ravissante maison typique de la région Nord	$22,481	$97	61%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Hooglede, Westhoek, Vlaanderen	$56,716	$195	73%	3	3	2	$162	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Superbe Loft - Ancienne Usine - Rooftop - Parking	$35,238	$144	60%	3	1	2	$108	❌	❌	❌	Y / Y	⭐️ 5 (28)
Maison d'hôtes, comme à l'hotel !	$75,239	$337	61%	3	3	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (9)
Le cosy botanique : Parc Barbieux - Rue gratuite	$27,503	$121	59%	3	1	1	$51	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
3-bedroom 3 bathrooms, renovated in 2023.	$28,273	$116	62%	3	3	1	$59	❌	❌	❌	Y / Y	⭐️ 4.3 (30)

Return Metrics

131.68% 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)	$37,622	$75,244	$112,866	$150,488	$188,111	$376,222	$1,128,667
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$153,000	$153,000	$153,000	$153,000	$153,000	$153,000	$153,000
Down Payment	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000
Property Appreciation	$5,100	$10,353	$15,763	$21,336	$27,076	$58,465	$242,634
Total Return	$212,722	$255,597	$298,630	$341,825	$385,187	$604,688	$1,541,301

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

131.68%

Cap Rate

22.88%

Return on Investment

169.38%

48 Edgar Tinellaan Kortrijk, Vlaams Gewest, 8500

3 bed • 2.5 bath • 6 guests

Purchase Price

518

Airbnb Investor Score

$27,439

Annual Profit

22.9%

Cap Rate

131.7%

Cash on Cash

$55,678

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 71% occupancy.Projected nightly rate is $175/night at 62% 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.

$39,992

Avg annual revenue

62%

Avg occupancy rate

$175

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

$15k

$50k

$85k

$120k

$37,622

Profit

Revenue

$55,678

Operating Expenses

$16,781

Operating Income

$38,897

Mortgage & Taxes

$1,275

Profit (Cash Flow)

$37,622

$23,470

Cash Investment

Down Payment

$17,000

Renos & Furnishing

$6,470

Total

$23,470

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

131.68%

Cap Rate

22.88%

Return on Investment

169.38%