BNBCalc Short Term Rental Investment Analysis Geulincxstraat, Antwerp, Belgium

6 bed • 2 bath • 10 guests • €350,000

BNB

Calc

Annual Revenue

€170,582

Profit (Cash Flow)

€123,735

Cap Rate

40.7%

Annual Revenue

€170,582

AirDNA projects €456/night at 49% occupancy ($81,608). Airbtics projects €543/night at 62% occupancy ($122,870). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, €934 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€45,095	€110,222	€204,715	€336,453
Occupancy	43%	63%	79%	97%
Nightly Rate	€285	€475	€703	€942

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
HOFMARKGRAAF: 18 PEOPLE - UNIQUE APPT. IN MANSION	€121,851	€724	46%	5	3	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
Rooftop appartement with terrace	€86,942	€300	79%	5	1	2	€25	❌	❌	❌	Y / N	⭐️ 4.5 (28)
Beautiful Antwerp Holiday Home (up to 12 Guests)	€240,829	€901	73%	5	5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Belle Epoque Townhouse Antwerp	€202,890	€616	90%	5	3.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (210)
Townhouse in Antwerp for max 10p	€173,454	€473	100%	5	3.5	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (20)
Huis Van Hoorne, gerenoveerd herenhuis op het Zuid	€90,300	€422	57%	5	3	2	€119	❌	❌	❌	Y / Y	⭐️ 5 (75)
180 m² ~ 5 Bedrooms ~ City Center: 9 minutes	€58,067	€224	70%	5	3	2	€86	❌	❌	✅	Y / Y	⭐️ 5 (49)
Kasteel Boterlaerhof vlakbij Antwerpen	€165,116	€885	51%	7	7.5	2	€238	❌	❌	❌	N / N	⭐️ 4.5 (26)
Groepshuis met zwembad en grote tuin.	€138,849	€579	65%	7	4	2	€190	✅	❌	❌	N / Y	⭐️ 4.5 (119)
CASA SAGA - Huis	€56,746	€376	41%	5	0	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (63)
Lovely Guesthouse Lier	€104,204	€472	60%	6	3	1	€95	❌	❌	✅	Y / Y	⭐️ 5 (73)
Tomorrow Land Welcome Home.	€111,840	€1,741	17%	7	2	4	€95	✅	❌	❌	Y / Y	⭐️ 0 (2)
Unique City Center Private Boutique Residence	€214,903	€599	98%	6	4	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Tomorrowland Rent	€65,153	€934	18%	5	1	4	€96	❌	❌	❌	N / N	⭐️ 0 (0)
Charming 5 bedroom house with free parking	€48,856	€252	52%	5	3	100	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Villa Lazy Life	€75,568	€313	66%	5	1.5	1	€0	✅	✅	✅	Y / N	⭐️ 4.5 (39)
Antwerpen Green House	€67,032	€231	79%	5	1.5	2	€95	❌	❌	✅	Y / Y	⭐️ 5 (17)
Long Island Villa in the green heart of Antwerp	€73,503	€556	36%	5	4	2	€119	❌	❌	❌	Y / Y	⭐️ 5 (22)
House in Deurne	€53,046	€188	77%	5	3	30	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Big, comfortable house in cosy Mechelen	€29,033	€108	72%	5	2	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (212)
Vakantiewoning Gasterij Het Marum Brecht	€73,982	€606	33%	7	5	2	€190	❌	✅	❌	Y / Y	⭐️ 5 (13)
Vakantiewoning Den Hooiberg	€90,988	€478	52%	5	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (16)
Vakantiehuis Weynhoven	€143,450	€467	84%	5	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (39)
Prachtig Gerenoveerde Villa Uit 1925, Volledig	€109,290	€719	41%	5	3	1	€95	❌	❌	✅	Y / Y	⭐️ 5 (40)
vakantiewoning Galgeveld	€64,891	€289	61%	5	4	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (87)
Your dream family house! With indoor swimming pool	€50,025	€998	13%	5	2.5	2	€190	✅	✅	❌	Y / Y	⭐️ 5 (27)
Vakantiehoeve Berckelaer 7 slaapkamers (28 pers.)	€170,825	€1,076	43%	7	7	2	€429	❌	❌	❌	Y / Y	⭐️ 5 (12)
Your Home	€103,891	€288	97%	5	4	1	€47	❌	❌	✅	N / N	⭐️ 0 (0)
Expats cottage house Kallo	€71,809	€577	34%	5	4	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
New Triplex House 8 pers in Antwerp Citycenter	€38,772	€179	59%	5	4	30	€95	❌	❌	❌	Y / Y	⭐️ 0 (1)
Big modern 5-bedroom townhouse with sunny garden.	€210,625	€698	81%	5	6.5	7	€190	❌	❌	❌	Y / Y	⭐️ 5 (4)
Dambrugge House: spacious house in Antwerp Center	€62,117	€175	97%	5	2	50	€95	❌	❌	❌	Y / Y	⭐️ 0 (0)
Logies Mercurius	€47,997	€937	14%	5	5.5	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Marmina Cathedral-Antwerp	€74,258	€275	73%	5	4	1	€40	❌	❌	✅	N / Y	⭐️ 4.4 (26)
Omarcity design house	€74,213	€369	54%	5	3	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (21)
Grande Villa de Charme dans Domaine Boisé.	€201,500	€551	100%	6	2	3	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Ring 137	€232,226	€634	100%	5	2	2	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Rustig achterliggend gebouw (7 Slaapkamers)	€89,637	€263	93%	7	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
"t Hofje van Bieduinen - Cottage in the Woods	€167,461	€1,060	43%	5	3.5	3	€72	❌	❌	✅	Y / Y	⭐️ 5 (55)
Sanderus House - Antwerp citycenter max 10 pers	€53,339	€192	76%	6	2	30	€143	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

137.31% 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)	€123,735	€247,470	€371,205	€494,940	€618,675	€1,237,350	€3,712,050
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	€484,235	€618,785	€753,659	€888,868	€1,024,421	€1,707,720	€4,561,592

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.31%

Cap Rate

40.68%

Return on Investment

154.43%

Geulincxstraat Antwerpen, Vlaams Gewest

6 bed • 2 bath • 10 guests

Purchase Price

701

Airbnb Investor Score

€123,735

Annual Profit

40.7%

Cap Rate

137.3%

Cash on Cash

€170,582

Annual Revenue

BNBCalc predicts this property will get $543 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

€107,736

Avg annual revenue

62%

Avg occupancy rate

€543

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

€30k

€100k

€165k

€240k

€123,735

Profit

Revenue

€170,582

Operating Expenses

€28,181

Operating Income

€142,401

Mortgage & Taxes

€18,666

Profit (Cash Flow)

€123,735

€90,111

Cash Investment

Down Payment

€70,000

Renos & Furnishing

€9,611

Closing Costs

€10,500

Total

€90,111

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

137.31%

Cap Rate

40.68%

Return on Investment

154.43%