25 Fortenstraat Waasmunster, Vlaams Gewest, 9250
3 bed • 3 bath • 6 guests
Airbnb Investor Score
€4,521
Annual Profit
6.6%
Cap Rate
5.2%
Cash on Cash
€37,591
Annual Revenue
This property is projected to be in the top 91% revenue percentile compared to similar properties nearby.
AirDNA projects €124/night at 83% occupancy ($37,590.91). Airbtics projects €229/night at 65% occupancy ($54,366).
Top 33% of comparables
Top 98% 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.
€106,922
Avg annual revenue
66%
Avg occupancy rate
€463
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€20k
€115k
€205k
€305k
Sign up to see the data on 40 all comparables
€4,522
Profit
Revenue
€37,591
Operating Expenses
€14,403
Operating Income
€23,188
Mortgage & Taxes
€18,666
Profit (Cash Flow)
€4,522
€86,825
Cash Investment
Down Payment
€70,000
Renos & Furnishing
€6,325
Closing Costs
€10,500
Total
€86,825
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.2%
Cap Rate
6.62%