BNBCalc Short Term Rental Investment Analysis Quarreux, Aywaille, Région Wallonne, 4920

2 bed • 2 bath • 4 guests • €150

BNB

Calc

Annual Revenue

€46,180

Profit (Cash Flow)

€30,760

Cap Rate

20512.1%

Annual Revenue

€46,180

AirDNA projects €138/night at 93% occupancy ($46,767). Airbtics projects €127/night at 68% occupancy ($31,546). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, €158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,280	€31,618	€47,420	€66,176
Occupancy	54%	69%	80%	93%
Nightly Rate	€95	€122	€158	€188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa des Ardennes avec piscine et jacuzzi	€51,865	€188	74%	2	1	2	€83	✅	✅	✅	Y / Y	⭐️ 4.9 (184)
Apartment in a castle with private terrace	€50,094	€165	79%	2	1	2	€79	❌	❌	❌	N / N	⭐️ 5 (3)
Lovely chalet with enclosed garden in the Ardenn	€58,291	€168	91%	2	1	2	€115	❌	❌	❌	N / N	⭐️ 4.5 (2)
Nice apartment in a riverside castle	€52,287	€166	82%	2	1	2	€79	❌	❌	❌	N / N	⭐️ 5 (5)
A l'orée du bois	€30,019	€118	66%	2	1	2	€131	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Ardennes,Chalet familial avec bain nordique	€39,089	€130	80%	2	1	2	€105	❌	✅	✅	Y / Y	⭐️ 4.8 (152)
Le Coin Cocoon bis	€19,181	€112	47%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (135)
Couleur Nature, gîte de charme en Ardenne	€28,073	€119	63%	2	1	2	€72	❌	❌	✅	Y / Y	⭐️ 4.8 (388)
Bed & Beer by Misery Beer Co.	€31,361	€158	54%	2	1	2	€42	❌	❌	❌	N / N	⭐️ 4.9 (65)
éco-cabane nature à l'orée du bois	€32,343	€95	93%	2	0	1	€0	❌	❌	✅	N / N	⭐️ 4.7 (585)
Tiny House à la campagne-Vue magnifique	€34,159	€128	71%	2	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.9 (386)
Rez-de-chaussée avec magnifique vue	€26,697	€120	59%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (123)
Appartement cosy à 10' de Francorchamps	€28,889	€95	76%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.7 (76)
La Zoulette	€29,140	€98	80%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (92)
Loft paisible sur les hauteurs du centre ville	€27,397	€86	86%	2	1	2	€11	❌	❌	✅	Y / N	⭐️ 4.9 (37)
Treat yourself to a relaxing “ZEN” romantic stay.	€36,784	€214	46%	2	1	2	€79	❌	✅	❌	Y / Y	⭐️ 5 (18)
Grand appartement Marie-Thérèse	€26,531	€76	94%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (274)
"Ô Spa Ren"	€25,483	€162	43%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
A cosy nest between Coo and Spa-Francorchamps	€30,761	€100	82%	2	1	2	€79	✅	✅	❌	Y / Y	⭐️ 4.8 (99)
Ardennes cottage, wood stove, nature, quiet	€22,588	€65	95%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (267)
La maison des petits loups.	€22,050	€105	53%	2	1	2	€52	❌	❌	❌	N / N	⭐️ 4.5 (67)
A l'ancienne forge - appartement cosy - nature	€19,360	€72	72%	2	1	1	€16	❌	❌	❌	N / Y	⭐️ 4.8 (101)
Les Potays au cœur des sources.	€28,476	€126	60%	2	1	2	€79	❌	❌	✅	Y / Y	⭐️ 5 (51)
Caravan langs het water in de Ardennen	€13,158	€89	37%	2	1	2	€37	❌	❌	❌	N / N	⭐️ 5 (12)
Gîtes le second à Spa. Gîte de 5 personnes	€19,538	€128	41%	2	1	3	€31	❌	❌	❌	N / Y	⭐️ 4.8 (7)
le bonheur à rive	€26,225	€95	74%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Au Grand Pierrot - Grand Appart 2 Ch Centre Spa	€29,227	€127	62%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Résidence Gabrielle centre de Spa	€23,822	€159	40%	2	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (17)
Bandrew au cœur des Ardennes	€48,994	€189	70%	2	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Jolie fermette avec âtre à 7kms de Francorchamps	€27,077	€106	70%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Chalet Martin Chêne - Calme à 6Km de Francorchamps	€73,927	€210	96%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Gîte cosy sous le château - jardin privé	€22,008	€97	57%	2	1	1	€52	❌	❌	✅	N / N	⭐️ 4.8 (41)
"Le Franchimontois" Appartement 6p - Theux	€16,011	€60	68%	2	1	2	€70	❌	❌	✅	Y / Y	⭐️ 4.6 (156)
Duplex 6P- 3e étage "Le Perron" - Theux	€14,028	€58	59%	2	1	2	€70	❌	❌	✅	Y / Y	⭐️ 4.6 (137)
Duplex 4pers Jacuzzi - Sauna & terrasse	€49,450	€148	90%	2	1	2	€83	❌	✅	❌	Y / N	⭐️ 4.5 (84)
D.Appartement de vacances avec le parking privée	€23,918	€125	52%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Ecosuite La Couette de l'Ours, BnB	€101,813	€293	95%	2	3	1	€0	✅	❌	❌	N / Y	⭐️ 4.9 (45)
Aile de fermette entre Condroz et Ardennes Xhoris	€19,769	€78	67%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Appartement au coeur de Spa	€24,909	€134	49%	2	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.5 (33)
Appartement cosy et familial avec terrasse	€29,320	€148	54%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)

Return Metrics

645.91% 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)	€30,760	€61,520	€92,280	€123,040	€153,800	€307,600	€922,802
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119	€119	€119	€119	€119	€119	€119
Down Payment	€30	€30	€30	€30	€30	€30	€30
Property Appreciation	€4	€9	€13	€18	€23	€51	€214
Total Return	€30,914	€61,679	€92,444	€123,209	€153,974	€307,802	€923,166

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

645.91%

Cap Rate

20,512.05%

Return on Investment

646.05%

Quarreux Aywaille, Région Wallonne, 4920

2 bed • 2 bath • 4 guests

Purchase Price

185293

Airbnb Investor Score

€30,760

Annual Profit

20512.1%

Cap Rate

645.9%

Cash on Cash

€46,180

Annual Revenue

BNBCalc predicts this property will get $127 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

€32,852

Avg annual revenue

68%

Avg occupancy rate

€127

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

€40k

€70k

€105k

€30,760

Profit

Revenue

€46,180

Operating Expenses

€15,412

Operating Income

€30,768

Mortgage & Taxes

€8

Profit (Cash Flow)

€30,760

€4,762

Cash Investment

Down Payment

€30

Renos & Furnishing

€4,728

Closing Costs

€5

Total

€4,762

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

645.91%

Cap Rate

20,512.05%

Return on Investment

646.05%