BNBCalc Short Term Rental Investment Analysis Wambachstraat, Antwerp, Belgium

5 bed • 2 bath • 10 guests • €350,000

BNB

Calc

Annual Revenue

€53,691

Profit (Cash Flow)

€19,702

Cap Rate

11.0%

Annual Revenue

€53,691

AirDNA projects €312/night at 43% occupancy ($49,001). Airbtics projects €332/night at 62% occupancy ($75,243). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 42% occupancy rate, €350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€32,700	€58,136	€125,917	€217,852
Occupancy	45%	60%	79%	97%
Nightly Rate	€197	€262	€430	€605

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
St Thomas house	€50,969	€211	66%	4	2	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (40)
Bright and sunny stylish House!	€58,281	€466	34%	4	2	2	€97	❌	❌	❌	Y / Y	⭐️ 5 (139)
Newly renovated house in trendy location.	€65,462	€271	66%	4	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (220)
180 m² ~ 5 Bedrooms ~ City Center: 9 minutes	€65,709	€254	70%	5	3	2	€97	❌	❌	✅	Y / Y	⭐️ 5 (49)
Belle Epoque Townhouse Antwerp	€229,592	€697	90%	5	3.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (210)
Four Spacious Units with Full Kitchens & Terrace!	€88,836	€592	41%	4	4	1	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Classy and spacious 19th cent loft with terrace.	€70,799	€372	52%	4	2.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (268)
3 min walk-MEIR. Cozy 3/4BR house.	€110,714	€550	55%	4	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Unique space in the heart of Antwerp: Louise Marie	€67,867	€289	64%	4	1	2	€43	❌	❌	❌	N / Y	⭐️ 5 (91)
HOFMARKGRAAF: Unique apartment in historic mansion	€93,461	€448	57%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (93)
300m² loft (terras & river view) "Loft O"	€95,072	€382	68%	4	3.5	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (214)
Rooftop appartement with terrace	€98,384	€339	79%	5	1	2	€28	❌	❌	❌	Y / N	⭐️ 4.5 (28)
Gezellig gerenoveerd herenhuis in het centrum	€87,335	€261	90%	4	2.5	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (41)
Kozy Home · Spacious Luxurious home	€128,653	€822	41%	4	3	2	€211	❌	❌	❌	Y / Y	⭐️ 5 (19)
Huis Van Hoorne, gerenoveerd herenhuis op het Zuid	€102,184	€478	57%	5	3	2	€135	❌	❌	❌	Y / Y	⭐️ 5 (75)
Complete house \| 14 people \| Antwerp City Center	€115,087	€652	48%	4	5	2	€108	❌	❌	❌	Y / Y	⭐️ 5 (71)
Cosy House ~ hosting 7 ~ near Central Station	€97,977	€271	98%	4	3	2	€27	❌	❌	❌	N / Y	⭐️ 5 (123)
Explore Antwerp! 4 Modish Units w/ Full Kitchens	€119,989	€683	48%	4	4	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
HOFMARKGRAAF: 18 PEOPLE - UNIQUE APPT. IN MANSION	€137,887	€819	46%	5	3	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
Townhouse in Antwerp for max 10p	€196,281	€535	100%	5	3.5	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (20)
GiGi Home’s L4 - 10 p	€22,775	€72	79%	4	1.5	1	€38	❌	❌	✅	Y / Y	⭐️ 4 (26)
6-8 pers. accomodatie in centrum Antwerpen.	€205,254	€608	92%	4	4	2	€151	❌	❌	✅	N / Y	⭐️ 0 (0)
Prime Duplex op het bruisende Eilandje	€41,172	€190	56%	4	2.5	1	€53	❌	❌	✅	Y / Y	⭐️ 5 (62)
Spacious house next to the zoo	€65,635	€227	79%	4	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
4 Large Studios, Minutes Walk to Downtown Antwerp!	€140,489	€853	45%	4	4	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Teta's Hideaway in Berchem	€52,635	€294	48%	4	2.5	2	€102	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Renovated 1800s townhouse in trendy neighbourhood	€86,031	€325	71%	4	1	2	€81	❌	❌	✅	Y / Y	⭐️ 5 (26)
GRAND HISTORICAL TOWNHOUSE in trendy fashion area	€158,965	€427	98%	4	3	4	€162	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Villa Mercurius - 4 rooms	€167,718	€615	73%	4	4	1	€86	❌	❌	❌	Y / Y	⭐️ 0 (2)
CASA SAGA - Huis	€64,214	€426	41%	5	0	2	€108	❌	❌	❌	Y / Y	⭐️ 5 (63)
House of Magic [Harry Potter themed]	€41,156	€173	65%	4	3	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (399)
Art Nouveau huis in Zurenborg wijk.	€112,853	€331	93%	4	3.5	3	€54	❌	❌	❌	Y / Y	⭐️ 5 (18)
Le Cœur D'Anvers - Architectural Townhouse	€93,871	€916	28%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Nieuwe duplex in Antwerpen!	€39,031	€248	43%	4	1	3	€0	❌	❌	❌	N / N	⭐️ 4.8 (7)
Unique City Center Private Boutique Residence	€243,185	€678	98%	6	4	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Private Grand Residence \| Atelier Wits	€42,984	€156	73%	4	2.5	2	€70	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
House of Antwerp - 4BDR + Private garden	€95,607	€706	37%	4	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Smartflats - Oudaan Unique 4-bedroom apartment	€23,124	€243	26%	4	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Avenue - Spacious 4-bedroom in Antwerp	€46,138	€191	66%	4	2	1	€0	❌	❌	❌	Y / N	⭐️ 4 (13)
Spacious 4-Bedroom Home in Antwerp	€54,351	€330	45%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)

Return Metrics

22.19% 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)	€19,702	€39,404	€59,106	€78,808	€98,510	€197,020	€591,060
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	€380,202	€410,719	€441,560	€472,736	€504,255	€667,390	€1,440,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.19%

Cap Rate

10.96%

Return on Investment

39.57%

Wambachstraat Antwerpen, Vlaams Gewest, 2018

5 bed • 2 bath • 10 guests

Purchase Price

124

Airbnb Investor Score

€19,702

Annual Profit

11.0%

Cap Rate

22.2%

Cash on Cash

€53,691

Annual Revenue

BNBCalc predicts this property will get $332 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€96,943

Avg annual revenue

63%

Avg occupancy rate

€435

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

€95k

€165k

€245k

€19,702

Profit

Revenue

€53,691

Operating Expenses

€15,323

Operating Income

€38,368

Mortgage & Taxes

€18,666

Profit (Cash Flow)

€19,702

€88,786

Cash Investment

Down Payment

€70,000

Renos & Furnishing

€8,286

Closing Costs

€10,500

Total

€88,786

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.19%

Cap Rate

10.96%

Return on Investment

39.57%