BNBCalc Short Term Rental Rental Arbitrage Analysis Leuzesesteenweg, Ronse, Vlaams Gewest, 9600

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

€32,774

Profit (Cash Flow)

€7,924

Cash on Cash Return

139.3%

Annual Revenue

€32,774

AirDNA projects €89/night at 69% occupancy ($22,350). Airbtics projects €142/night at 63% occupancy ($32,774). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, €142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,464	€28,850	€51,073	€72,238
Occupancy	50%	64%	76%	83%
Nightly Rate	€94	€121	€181	€232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Alta Ronse, een zalige rustplek in de stad.	€23,299	€68	93%	2	2	3	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Maison Jeanny	€29,526	€186	43%	2	2	2	€29	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Gîte "The Archipelago" cottage get ready to relax	€60,738	€270	61%	2	3	2	€77	✅	❌	❌	Y / Y	⭐️ 4.8 (100)
Le grand nid du gîte "L'Archipel" neuf et magique	€49,003	€213	62%	2	2	2	€78	✅	❌	❌	Y / Y	⭐️ 0 (0)
Unieke woning met 2 slaapkamers te Etikhove	€35,304	€155	60%	2	2	2	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Tiny House aan de rand van het Kluisbos	€28,751	€212	37%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Luxurious Loft in the Flemish Ardennes Oudenaarde	€33,055	€127	71%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (42)
Davinci appartement	€22,314	€149	41%	2	2	1	€0	❌	❌	❌	N / N	⭐️ 4.2 (13)
Comfortable rooftop apartment	€28,564	€93	82%	2	2	2	€67	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
De Landshoeve appartement	€15,823	€114	38%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Gastenverblijf Roeskouter -Vlaamse Ardennen (1/8p)	€31,419	€232	37%	2	2	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (21)
Vakantiewoning 't Dagwant	€34,259	€124	75%	2	2	1	€10	❌	❌	✅	N / Y	⭐️ 4.7 (59)
Gîte Au détour du trieu	€9,453	€86	28%	2	2	1	€58	❌	❌	✅	N / Y	⭐️ 4.8 (86)
Appartement & parking privatif le long de l’Escaut	€41,343	€148	76%	2	2	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (79)
auberge entre potes chic petit dejeuner offert.	€27,209	€173	43%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (14)
Ruime loft in Vlaamse Ardennen	€27,193	€286	26%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Maison Cocoon.	€21,510	€90	64%	2	2	2	€29	❌	❌	✅	Y / Y	⭐️ 4.9 (284)
Rustig gelegen vakantiewoning in Avelgem	€36,312	€118	83%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (15)
vakantiewoning VAUBAN	€34,502	€125	74%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (164)
Cosily renovated and ecological house	€46,867	€165	74%	2	0	1	€73	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Rustig gelegen supergezellig vakantiehuis	€37,337	€196	52%	2	2	3	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
la Grenouille - Suite de Luxe & Welness Privatif	€43,711	€271	44%	2	2	1	€0	❌	✅	✅	Y / N	⭐️ 4.8 (25)
LA SELLERIE DU CHÄTEAU	€8,745	€81	29%	2	2	2	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Maison Dutoict	€29,585	€107	74%	2	2	3	€73	❌	❌	✅	Y / Y	⭐️ 5 (31)
De Skure: vakantiewoning op boerderij	€37,710	€145	71%	2	2	2	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Gezellige guesthouse met sauna	€41,036	€211	53%	2	2	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (10)
Welcoming luxury, easy access to Xpo	€27,446	€93	79%	2	2	2	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (250)
Book now for a successful stay!	€31,816	€109	75%	2	2	2	€107	✅	✅	❌	Y / Y	⭐️ 4.8 (94)
Gezellige privéwoning met tuin - centrum Waregem	€25,030	€86	78%	2	2	2	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
The Gîte	€22,785	€95	58%	2	2	2	€87	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
The perfect place to chill	€24,590	€112	60%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (90)
Tiny Spot	€20,983	€90	64%	2	2	1	€0	✅	❌	❌	N / N	⭐️ 4.8 (27)
gîte de la Rhosnes	€19,404	€92	57%	2	2	6	€39	❌	❌	✅	Y / Y	⭐️ 5 (2)
Liedts: nieuw, rustig, centraal en ecologisch	€30,045	€104	79%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (125)
't Jaar 50	€36,721	€100	100%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 5 (21)
Een oase van rust in Lit-Moen!	€35,114	€113	85%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (140)
La suite familiale 2 chambres communicantes	€50,463	€179	75%	2	2	1	€63	❌	❌	❌	N / Y	⭐️ 4.8 (4)
BIKE 26 Maison Petit déjeuner offert	€22,295	€72	85%	2	3	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (68)
charmant huisje in de vlaamse ardennen	€28,406	€102	76%	2	3	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (54)
Villa Caprice, 19 km Pairidaiza	€56,687	€238	65%	2	2	2	€0	❌	✅	❌	Y / Y	⭐️ 4.5 (75)

Return Metrics

139.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,923	€15,847	€23,771	€31,695	€39,619	€79,239	€237,718
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€7,923	€15,847	€23,771	€31,695	€39,619	€79,239	€237,718

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

139.3%

Payback Period Days

262

Return on Investment

139.3%

Leuzesesteenweg Ronse, Vlaams Gewest, 9600

2 bed • 1 bath • 4 guests

Monthly Rent

€32,774

Annual Revenue

BNBCalc predicts this property will get $142 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€31,658

Avg annual revenue

63%

Avg occupancy rate

€143

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

€10k

€25k

€45k

€60k

€7,924

Profit

Revenue

€32,774

Operating Expenses

€15,010

Operating Income

€17,764

Net Effective Rent

€9,840

Profit (Cash Flow)

€7,924

€5,688

Cash Investment

Renos & Furnishing

€5,599

Setup Costs

€90

Total

€5,688

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

139.3%

Payback Period Days

262