BNBCalc Short Term Rental Cohost Analysis 104 Rue du Faubourg Saint-Honoré, Paris, France

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Report by:

Domus Feriae

Domus Feriae at Domus Feriae

+39 3387431226

Info@domusferiae.com

Domusferiae.com

Owner income

$249,102

Per year

This Airbnb could earn an additional

$22,564

Per month vs a Long-Term Rental

Annual Revenue range

$178,132 - $419,709

Annual Revenue

$270,763

AirDNA projects $830/night at 65% occupancy ($197,049). Airbtics projects $773/night at 64% occupancy ($180,693). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $862 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$95,450	$178,132	$274,992	$419,709
Occupancy	47%	67%	86%	91%
Nightly Rate	$549	$718	$862	$1,242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Highstay - Serviced Apartments - F. Roosevelt II	$393,962	$1,495	72%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
High-end apartment for 6 close to Champs-Elysées	$110,957	$552	54%	3	2	3	$205	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Urban Flat 62 - Charming 3bdr in Triangle d'Or - o	$155,051	$636	64%	3	1	1	$217	❌	❌	❌	N / Y	⭐️ 4.5 (6)
New and Exceptional apartment Madeleine/Concorde	$284,925	$900	86%	3	3.5	1	$156	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Champs Elysees 3 Bedrooms Suite 5 Air Cond Rooms	$185,888	$973	52%	3	3.5	3	$162	❌	✅	❌	Y / Y	⭐️ 5 (51)
Luxury Elegance St-Honoré, Near Hotel Bristol 8P	$211,175	$633	90%	3	3	2	$271	❌	❌	✅	Y / Y	⭐️ 5 (46)
Luxurious Matignon/Saint Honoré apartment	$243,997	$809	82%	3	3.5	1	$157	❌	❌	❌	Y / Y	⭐️ 5 (40)
Élégant Appartement 200m² - Champs Élysées Paris 8	$109,531	$523	57%	3	3	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Lander - Serviced 3BR/3BA - Champs Elysées	$302,170	$960	86%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (102)
11.Flat 8 person St Lazare Galerie LaFayette 8ème	$162,466	$614	71%	3	2.5	3	$205	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
64 - Urban Luxury Flat near Champs-Elysées	$181,021	$738	65%	3	2	1	$215	❌	❌	❌	N / Y	⭐️ 4.5 (29)
An Elegant 3-BR apartment in the Champs Elysées	$199,860	$595	91%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Elegant apt. near opera with 3 bedrooms	$133,702	$579	62%	3	1	3	$92	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
Luxury apartment - 3BR/6P - Faubourg Saint-Honoré	$272,057	$850	86%	3	3	3	$179	❌	❌	❌	Y / Y	⭐️ 5 (30)
Champs Elysées/Faubourg St Honoré Amazing 3 Bdrm	$222,322	$610	99%	3	3	5	$215	❌	❌	❌	Y / Y	⭐️ 5 (80)
Urban Flat 62 - Beutiful Flat Triangle D'Or	$184,445	$796	61%	3	1	1	$217	❌	❌	❌	N / Y	⭐️ 0 (2)
Urban Flat 64 - Sublime Apartment by Champs-Elysée	$195,891	$759	68%	3	2	1	$217	❌	❌	❌	N / Y	⭐️ 4 (6)
Apartment 11 - Madeleine	$228,530	$751	82%	3	3	1	$163	❌	❌	❌	Y / Y	⭐️ 5 (114)
63 - Urban Beautiful Flat Champs-Elysées	$107,860	$429	66%	3	2	1	$215	❌	❌	❌	N / Y	⭐️ 3.9 (24)
Lavender Elegance by Veeve	$108,405	$790	33%	3	2	3	$305	❌	❌	❌	Y / Y	⭐️ 0 (0)
Saint-Honoré Luxury Apartment 3 Bedrooms	$83,464	$601	37%	3	2.5	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (117)
72 - Mermoz Mickey Mouse	$98,880	$365	73%	3	2	1	$124	❌	❌	❌	N / Y	⭐️ 4.4 (52)
Madeleine Majesty by Veeve	$69,288	$400	39%	3	2	3	$309	❌	❌	❌	Y / Y	⭐️ 5 (3)
Une maison aux Champs-Elysées	$131,175	$448	80%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sublime Apartment Champs Elysées 8Guests/3Bdr	$203,769	$602	91%	3	2	2	$162	❌	❌	✅	Y / Y	⭐️ 5 (45)
The Lander - Serviced 3BR/3BA - Champs-Elysées	$274,599	$843	89%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Magnificent apartment Montaigne/Elysée	$73,040	$306	62%	3	2	2	$161	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Paris, superbe appartement haut de gamme	$228,163	$1,351	46%	3	3	3	$81	❌	❌	✅	Y / Y	⭐️ 5 (25)
Hermes - Fbg St Honoré - Place de la Concorde	$193,185	$702	75%	3	2	2	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Gilded Dreams by Veeve	$97,561	$833	32%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
L'appartement Matignon	$239,671	$1,926	34%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Familial apartment - Elysées - 110 m2 - 3BDR	$376,358	$1,104	93%	3	2.5	7	$163	❌	❌	❌	Y / Y	⭐️ 5 (13)
Faubourg St Honore Chic 3 Bedrm	$184,826	$543	93%	3	3	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Luxury Penthouse with glass rooftop 6/7 people	$179,752	$1,136	43%	3	2.5	4	$242	❌	❌	❌	Y / Y	⭐️ 5 (8)
Splendide duplex 100m2 proche Champs Elysées	$131,924	$445	81%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 0 (6)
Urban Flat 72 - Pretty 3 Bedroom Flat - Triangle d	$169,092	$525	88%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
Gorgeous Centrally Located 3BR Apartment	$94,720	$539	48%	3	2	5	$1	❌	❌	❌	Y / Y	⭐️ 5 (3)

104 Rue du Faubourg Saint-Honoré Paris, Île-de-France, 75008

3 bed • 3 bath • 6 guests

Inquire about this property

Contact Domus

Domus Feriae at Domus Feriae

$270,763

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $830/night at 65% occupancy.Projected nightly rate is $773/night at 64% occupancy.

Occupancy Rate

Top 26% 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.

$176,639

Avg annual revenue

64%

Avg occupancy rate

$773

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

$50k

$165k

$275k

$395k

$0

Profit

Revenue

$270,763

Cleaning

$23,005

Cohost commission

Owner payout

$249,102

$0

Cash Investment

Renos & Furnishing

Total