BNBCalc Short Term Rental Investment Analysis 10 Av. du Girou, Villeneuve-lès-Bouloc, Occitanie, 31620

1 bed • 1 bath • 1 guests • €100,000

BNB

Calc

Report by:

gipemaw340@jarars.com

Annual Revenue

€26,298

Profit (Cash Flow)

€7,929

Cash on Cash Return

30.5%

Cap Rate

13.3%

Annual Revenue

€26,298

AirDNA projects €56/night at 65% occupancy ($13,331). Airbtics projects €60/night at 62% occupancy ($13,578). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, €120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,766	€13,774	€19,211	€29,469
Occupancy	45%	64%	79%	94%
Nightly Rate	€51	€57	€64	€83

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bienvenue à Rouzignere Studio « Chez Félicie »	€13,626	€44	82%	1	1	2	€29	✅	❌	✅	Y / Y	⭐️ 5 (51)
[Parenthèse] Le Green	€17,882	€59	78%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Appartement dans belle demeure	€13,377	€57	64%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (142)
Jolie t2 refait août 2021 avec cour	€11,323	€41	73%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (96)
[Parenthèse] Le Toulousain	€14,987	€57	67%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 5 (30)
Appartement centre village	€12,708	€46	76%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (243)
Découvrez notre studio au cœur de la ville!	€13,545	€49	74%	1	1	1	€10	❌	❌	❌	N / N	⭐️ 5 (31)
Apart. Independent 1 Bed (1 or 2 people)	€9,333	€54	47%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (16)
Nice independent apartment (2 rooms)	€12,608	€73	47%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (31)
Escale Marine Jacuzzi piscine	€20,803	€62	86%	1	1	1	€49	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
Spacieux et lumineux T2 - Castelnau d'Estretefonds	€9,002	€72	34%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (32)
• The cosy Eurocenter • Terrace • Parking • WiFi •	€12,725	€50	64%	1	1	1	€31	✅	❌	✅	Y / Y	⭐️ 4.8 (30)
Maison entière stylée loft Le Pas-sage	€19,926	€84	65%	1	0	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Jolie petite maison de village	€12,724	€53	63%	1	1.5	1	€21	❌	❌	✅	Y / N	⭐️ 4.5 (74)
Maisonnette autonome style rustique, avec terrasse	€10,397	€36	76%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 5 (72)
Adorable roulotte proche du parc des expo Toulouse	€8,738	€46	47%	1	1	5	€30	✅	❌	❌	N / N	⭐️ 5 (4)
Charmant Appartement Cozy	€14,986	€55	72%	1	1	1	€9	❌	❌	❌	Y / Y	⭐️ 5 (50)
Le Cosy Euronord •Clim•Parking •	€22,670	€69	85%	1	1	1	€30	✅	❌	✅	Y / Y	⭐️ 5 (14)
Logement romantique/insolite	€33,025	€150	60%	1	1	1	€0	❌	✅	❌	N / N	⭐️ 5 (49)
Le San-Salbadou, gîte au village	€18,488	€58	87%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.7 (25)
Logement 1 chambre 1 canapé clim	€11,056	€66	46%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
Studio 20m²	€8,074	€58	38%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (4)
Superbe appartement en résidence avec piscine.	€18,650	€51	99%	1	1	1	€6	✅	❌	❌	Y / N	⭐️ 5 (74)
Meublé de Tourisme très confortable	€11,214	€83	37%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Appartement « Émeraude » dans maison Toulousaine	€11,956	€63	52%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (13)
Appartement cosy	€15,533	€87	49%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (4)
• Le Home sweet home • WiFi • 24/24h • 7j/7 •	€8,644	€69	34%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Mignon petit appartement (T2)	€13,020	€37	94%	1	1	2	€21	❌	❌	✅	N / Y	⭐️ 5 (32)
Appartement indépendant	€12,123	€57	58%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (40)
Appartement dans maison Toulousaine 2	€10,346	€63	45%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Appartement T2 2 personnes	€6,167	€56	30%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Studio contemporain avec parking	€12,730	€40	87%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (45)
T2 45m2 climatisé en résidence	€14,294	€51	76%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Joli petit cocon	€18,584	€52	97%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Joli appartement T2 au centre de Bruguières	€19,508	€53	100%	1	1	7	€30	❌	❌	❌	Y / Y	⭐️ 5 (7)
Logement "Le Xeraco" - T2 proche de Toulouse	€8,077	€51	42%	1	1	2	€9	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Appartement 2 pieces	€22,173	€64	95%	1	0	1	€0	✅	❌	❌	Y / N	⭐️ 5 (6)

Return Metrics

30.45% 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)	€7,929	€15,858	€23,787	€31,717	€39,646	€79,292	€237,878
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€110,929	€121,948	€133,060	€144,267	€155,573	€213,684	€480,604

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.45%

Cap Rate

13.26%

Return on Investment

47.39%

10 Av. du Girou Villeneuve-lès-Bouloc, Occitanie, 31620

1 bed • 1 bath • 1 guests

Purchase Price

Inquire about this property

Contact

167

Airbnb Investor Score

€7,929

Annual Profit

13.3%

Cap Rate

30.5%

Cash on Cash

€26,298

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €56/night at 65% occupancy.Projected nightly rate is €60/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

€13,505

Avg annual revenue

62%

Avg occupancy rate

€60

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

€5k

€15k

€25k

€35k

€7,929

Profit

Revenue

€26,298

Operating Expenses

€13,035

Operating Income

€13,262

Mortgage & Taxes

€5,333

Profit (Cash Flow)

€7,929

€26,034

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€3,034

Closing Costs

€3,000

Total

€26,034

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.45%

Cap Rate

13.26%

Return on Investment

47.39%