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 Fortenstraat 25, Waasmunster, Belgium

3 bed • 3 bath • 6 guests • €350,000

BNB

Calc

Annual Revenue

€37,591

Profit (Cash Flow)

€4,522

Cap Rate

6.6%

Annual Revenue

€37,591

AirDNA projects €124/night at 83% occupancy ($37,590). Airbtics projects €229/night at 65% occupancy ($54,366). Airbtics predicts this property will perform in the 91% revenue percentile

BNB Calc projects a 83% occupancy rate, €124 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,555€25,154€40,047€58,991
Occupancy59%70%85%94%
Nightly Rate€81€97€127€169

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
Your Home

No image available

€129,276
€348
100%
541€53❌❌✅N / N⭐️ 0 (0)
Vakantiewoning Overslag, fiets- en wandelparadijs

No image available

€167,244
€773
59%
672€159❌✅✅Y / Y⭐️ 5 (50)
Big, comfortable house in cosy Mechelen

No image available

€31,620
€122
69%
521€27❌❌✅Y / Y⭐️ 4.8 (205)
Charming 5 bedroom house with free parking

No image available

€56,456
€277
55%
532€86❌❌❌Y / Y⭐️ 4.7 (76)
Rooftop appartement with terrace

No image available

€120,473
€377
87%
512€28❌❌❌Y / N⭐️ 4.7 (24)
Belle Epoque Townhouse Antwerp

No image available

€251,991
€765
90%
542€0❌❌❌Y / Y⭐️ 5 (198)
HOFMARKGRAAF: 18 PEOPLE - UNIQUE APPT. IN MANSION

No image available

€170,903
€849
55%
531€0❌❌✅Y / Y⭐️ 4.7 (49)
180 m² ~ 5 Bedrooms ~ City Center: 9 minutes

No image available

€65,709
€254
70%
532€97❌❌✅Y / Y⭐️ 4.8 (49)
Huis Van Hoorne, gerenoveerd herenhuis op het Zuid

No image available

€114,016
€507
60%
532€135❌❌❌Y / Y⭐️ 5 (58)
Westdorpe vakantieboerderij tot 14 personen

No image available

€65,413
€217
81%
632€108❌❌✅Y / N⭐️ 5 (28)
Guesthouse Ghent long term 5 BR max. 9 adults

No image available

€61,334
€266
63%
524€0❌❌❌Y / Y⭐️ 5 (20)
Wandelen en fietsen in de "Kalkense meersen"

No image available

€78,173
€403
53%
534€0✅❌❌Y / Y⭐️ 5 (29)
Antwerpen Green House

No image available

€73,048
€226
88%
522€108❌❌✅Y / Y⭐️ 4.9 (14)
Casa Saga - Huis

No image available

€64,214
€426
41%
533€108❌❌❌Y / Y⭐️ 4.8 (54)
Townhouse in Antwerp for max 10p

No image available

€188,396
€523
98%
542€86❌❌❌Y / Y⭐️ 5 (12)
stylish private country house, 5k Port of Antwerp!

No image available

€40,076
€150
73%
6319€0❌❌✅Y / Y⭐️ 4.8 (22)
Jeugdverblijfcentrum Schotte

No image available

€253,001
€634
100%
522€404❌❌❌Y / N⭐️ 5 (2)
Vakantieverblijf Element

No image available

€211,001
€703
81%
642€161❌✅❌Y / Y⭐️ 4.4 (10)
Big modern 5-bedroom townhouse with sunny garden.

No image available

€221,971
€1,083
56%
575€215❌❌❌Y / Y⭐️ 5 (3)
House in Deurne

No image available

€59,292
€216
75%
5310€0❌❌❌Y / N⭐️ 5 (2)
Volledig huis 10 p met tuin en gratis parkeren

No image available

€42,953
€326
36%
537€538❌❌✅Y / Y⭐️ 4.5 (2)
Westdorpe vakantieboerderij 12-14 personen

No image available

€58,060
€240
65%
633€81❌❌✅Y / N⭐️ 4.7 (54)
Marmina Cathedral-Antwerp

No image available

€84,031
€311
73%
541€45❌❌✅N / Y⭐️ 4.4 (26)
Vakantie Villa Grote Markt.

No image available

€23,147
€186
34%
511€0❌❌✅N / N⭐️ 0 (0)
Ruime woning geheel gerenoveerd

No image available

€50,769
€272
51%
626€0❌❌❌Y / Y⭐️ 5 (3)
Unique spacious Villa: 5 bedrooms and 5 bathrooms!

No image available

€71,960
€486
40%
553€135❌❌❌Y / Y⭐️ 4.9 (44)
New Triplex House 8 pers in Antwerp Citycenter

No image available

€48,964
€201
66%
5430€108❌❌❌Y / Y⭐️ 5 (1)
Unique and very exclusive villa "Gentbos"

No image available

€163,485
€859
52%
532€0✅✅❌Y / Y⭐️ 0 (3)
Unique City Center Private Boutique Residence

No image available

€259,494
€709
100%
642€0❌❌✅Y / Y⭐️ 0 (2)
COMPLETE FARMHOUSE UP TO 20 GUESTS

No image available

€303,745
€825
100%
662€76❌❌❌Y / Y⭐️ 0 (0)
Sanderus House - Antwerp citycenter max 10 pers

No image available

€75,796
€218
95%
6230€162❌❌❌Y / Y⭐️ 0 (0)
Dambrugge House: spacious house in Antwerp Center

No image available

€69,585
€196
97%
5250€108❌❌❌Y / Y⭐️ 0 (0)
Dom w cichej okolicy

No image available

€68,878
€194
97%
5124€0❌❌❌Y / N⭐️ 0 (2)
Antwerp Apartment near Centre & EXPO

No image available

€55,074
€206
69%
543€254❌❌✅Y / Y⭐️ 4.7 (92)
Historical townhouse in the centre of Antwerp

No image available

€93,108
€636
40%
642€0❌❌❌Y / Y⭐️ 3 (1)
Tomorrowland Beautiful Vila

No image available

€97,362
€566
47%
533€0❌❌❌Y / Y⭐️ 0 (0)
Beautiful house to enjoy an Antwerp family-holiday

No image available

€79,687
€214
100%
517€108❌❌❌Y / Y⭐️ 4.8 (10)

Return Metrics

5.2% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€4,521€9,043€13,564€18,086€22,608€45,216€135,649
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€279,999€279,999€279,999€279,999€279,999€279,999€279,999
Down Payment€70,000€70,000€70,000€70,000€70,000€70,000€70,000
Property Appreciation€10,500€21,315€32,454€43,928€55,745€120,370€499,541
Total Return€365,021€380,358€396,019€412,014€428,354€515,587€985,190

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.2%

Cap Rate

6.62%

Return on Investment

22.98%

property-location

25 Fortenstraat Waasmunster, Vlaams Gewest, 9250

3 bed • 3 bath • 6 guests

40

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€4,522

€280,000

€6,325

€10,500

€0

Total Gain

€19,953