BNBCalc Short Term Rental Investment Analysis 10 Rue de Penthièvre, Paris, IDF, 75008

1 bed • 1 bath • 2 guests • €300,000

BNB

Calc

Annual Revenue

€52,639

Profit (Cash Flow)

€21,453

Cap Rate

12.5%

Annual Revenue

€52,639

AirDNA projects €178/night at 66% occupancy ($42,938). Airbtics projects €200/night at 72% occupancy ($52,639). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, €200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€32,244	€50,241	€75,802	€101,805
Occupancy	60%	73%	84%	96%
Nightly Rate	€145	€186	€242	€284

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Petit appartement calme Paris 8e	€46,899	€275	46%	1	1.5	2	€14	❌	❌	✅	Y / N	⭐️ 0 (0)
Beautiful Apartment near Saint Lazare Opera	€44,589	€126	94%	1	1	1	€57	❌	❌	❌	N / Y	⭐️ 4.4 (45)
Saint-Honoré/Matignon : Luxury Apartment 4P - 1BDR	€61,670	€188	86%	1	1	3	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
THE PLACE TO BE Elysees Matignon	€51,928	€223	62%	1	1	3	€86	❌	❌	✅	Y / Y	⭐️ 5 (223)
Duplex St-Honoré/Champs-Élysées	€51,399	€199	70%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Gentleman - Design & Luminous - Business Trip	€55,260	€222	67%	1	1	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (50)
Elysée/Fg St Honoré- 2 piéces de luxe de 60m² -	€49,155	€169	79%	1	1	4	€66	❌	❌	❌	Y / Y	⭐️ 5 (28)
Suite luxueuse-Elysée-Faubourg St Honoré-Paris 8	€46,320	€166	73%	1	1	3	€77	❌	❌	✅	N / Y	⭐️ 4.5 (44)
1628: Beautiful Loft in Champs-Élysées	€76,171	€256	79%	1	1	2	€81	❌	❌	❌	Y / Y	⭐️ 4.2 (28)
Champs-Elysées/President Palace. Terrace & parking	€76,196	€374	55%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (82)
The Lander - Serviced 1BR/1BA - Champs-Elysées	€135,086	€384	96%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Modern Apartment Champs-Elysées - Saint Honoré	€91,058	€297	82%	1	1	3	€81	❌	❌	❌	Y / Y	⭐️ 5 (43)
1 Bedroom#Haussmann#Amazing view#EffeilTower#AC	€51,057	€168	80%	1	1	3	€86	❌	❌	✅	Y / Y	⭐️ 5 (26)
Upper-class luxury studio rue Saint-Honoré	€37,141	€165	61%	1	1	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (116)
Lafayette Champs-Elysées vintage center Paris	€47,482	€156	82%	1	1	4	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (125)
Charming Studio few Meters Away From Champs Elysee	€64,483	€196	90%	1	0	1	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Duplex Haussmannien near Champs Elysées,Tuileries	€57,512	€185	84%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (75)
Appart Cosy & Moderne - Champs Elysées / Haussmann	€76,192	€313	66%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (71)
Charming duplex apartment near Champs-Elysées	€61,515	€232	72%	1	1	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (16)
Charming apartment Champs-Elysées/Saint-Honoré	€50,796	€198	69%	1	1	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (77)
T2 Miromesnil 4 pers	€51,800	€168	82%	1	1	5	€71	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Studette des Arts Elysées	€26,859	€76	96%	1	1	5	€14	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Champs Elysées Faubourg St Honoré	€24,874	€126	53%	1	1	3	€60	❌	❌	❌	N / Y	⭐️ 5 (77)
Paris centre, proximité Champs Élysées à pied.	€36,260	€283	35%	1	1	2	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Studio idéalement situé Paris 8e	€42,687	€133	87%	1	1	1	€19	❌	❌	❌	N / N	⭐️ 5 (12)
Elysée - 2 pièces de luxe	€62,012	€238	67%	1	1.5	3	€144	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxury Appartment, Champs Elysées, Neuf !	€56,840	€210	74%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Charme de l'ancien dans un quartier prestigieux	€34,095	€123	76%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Suite moderne au cœur du 8e	€41,518	€118	96%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Incredibly central	€35,587	€143	68%	1	1	7	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Amazing loft in Paris 60 m2 !	€34,059	€225	41%	1	1	4	€90	❌	❌	❌	Y / Y	⭐️ 5 (26)
Lovely flat in Champs Élysées	€45,545	€130	96%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (24)
Magnifique Appartement #Miromesnil #Monceau #Paris	€54,866	€150	100%	1	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
L'appartement Malesherbes	€22,463	€128	48%	1	1	30	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
A Stunning 1-BR in Champs-Elysées	€57,091	€269	58%	1	1	30	€123	❌	❌	❌	Y / Y	⭐️ 0 (0)
Pretty Central flat in Paris	€40,897	€147	74%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.7 (14)
Appartement vue Tour Eiffel, proche Champs Élysée.	€58,140	€277	57%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 0 (0)
L`appartement au coeur de Paris	€44,364	€139	87%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (31)
La Boétie	€25,407	€169	41%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Paris center-Opéra Concorde Champs Élysée Louvres	€55,560	€276	55%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

29.87% 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)	€21,453	€42,906	€64,359	€85,812	€107,265	€214,531	€643,593
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€330,453	€361,176	€392,177	€423,465	€455,047	€617,706	€1,371,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.87%

Cap Rate

12.48%

Return on Investment

48.29%

10 Rue de Penthièvre Paris, Île-de-France, 75008

1 bed • 1 bath • 2 guests

Purchase Price

159

Airbnb Investor Score

€21,453

Annual Profit

12.5%

Cap Rate

29.9%

Cash on Cash

€52,639

Annual Revenue

BNBCalc predicts this property will get $200 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

€52,070

Avg annual revenue

72%

Avg occupancy rate

€200

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

€60k

€95k

€135k

€21,453

Profit

Revenue

€52,639

Operating Expenses

€15,187

Operating Income

€37,453

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€21,453

€71,811

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€2,811

Closing Costs

€9,000

Total

€71,811

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.87%

Cap Rate

12.48%

Return on Investment

48.29%