BNBCalc Short Term Rental Investment Analysis 106 Bd de la Croisette, Cannes, Provence-Alpes-Côte d'Azur, 06400

3 bed • 3 bath • 6 guests • $3,000,000

BNB

Calc

Annual Revenue

$89,645

Profit (Cash Flow)

$46,628

Cap Rate

2.3%

Annual Revenue

$89,645

AirDNA projects $389/night at 50% occupancy ($71,039). Airbtics projects $472/night at 52% occupancy ($89,645). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $472 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,713	$85,701	$154,289	$218,081
Occupancy	41%	49%	67%	75%
Nightly Rate	$300	$467	$616	$780

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 pièces 95 m2, Front de mer avec vue imprenable	$69,203	$326	58%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (85)
Renovated apartment 155m2 3BR - Cannes Palm Beach	$55,648	$299	48%	3	2	3	$260	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Maison sur la Croisette	$90,897	$585	41%	3	2	2	$81	❌	❌	✅	Y / N	⭐️ 5 (3)
Cannes Croisette	$52,531	$255	56%	3	2	2	$86	❌	❌	✅	Y / Y	⭐️ 5 (15)
Magnifique duplex, Croisette	$117,328	$597	52%	3	3	2	$377	❌	❌	❌	Y / N	⭐️ 5 (16)
C028 Beautiful apartment terrace - near the beach	$37,712	$203	45%	3	2	3	$178	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Bright two bedroomed apartment on the beach in Cannes with huge terrace with fabulous sea views - 20	$53,410	$200	67%	3	1	1	$334	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Cannes - Palm Beach appt. modulable vue mer	$107,172	$396	72%	3	2	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (34)
L'Oranger maison pittoresque proche Croisette	$174,535	$642	74%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Superb apartment with sea view at Point Croisette	$61,369	$301	54%	3	3.5	4	$215	❌	❌	❌	Y / Y	⭐️ 5 (15)
Très bel appartement Vue mer	$125,089	$791	41%	3	3	2	$162	❌	✅	❌	Y / Y	⭐️ 4.5 (17)
Cannes Beautiful T4 - 100m Croisette/ Beach	$60,107	$316	50%	3	2	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (31)
3-Br Apartment 3 minutes to the Croisette	$62,325	$244	69%	3	2	3	$212	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Lerins by Interhome	$79,363	$278	78%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
3 Beds Croisette Beaches Sea View	$152,728	$779	52%	3	3	4	$323	❌	❌	❌	Y / Y	⭐️ 5 (8)
Élégant appartement 120m² en front de mer à Cannes	$115,037	$660	47%	3	3	3	$162	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
PENTHOUSE Vue mer Immense terrasse Palm Beach	$83,120	$342	65%	3	2	3	$323	❌	❌	❌	Y / Y	⭐️ 5 (24)
CANNES - Palm Beach Sea View - 3 Bedrooms	$163,235	$562	78%	3	2	2	$258	❌	❌	❌	Y / N	⭐️ 5 (27)
80 m2 à Palm Beach, entre la plage et la Croisette	$31,506	$203	41%	3	2	3	$232	❌	❌	❌	Y / Y	⭐️ 4.2 (17)
Exceptional! Panoramic waterfront view 3 bedrooms	$173,703	$554	85%	3	2	5	$291	❌	❌	❌	Y / Y	⭐️ 5 (15)
Superbe Appartement, Croisette	$70,609	$404	46%	3	3	1	$377	❌	❌	❌	Y / Y	⭐️ 5 (3)
3 bed\| Balcony \| Sea View \| La Croisette\|Parking	$98,658	$516	48%	3	2	3	$345	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sumptuous Penthouse near the Croisette	$70,052	$348	55%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Ref 1769 - Cannes - Sea view penthouse for rent	$139,056	$845	43%	3	2	4	$231	❌	❌	❌	Y / Y	⭐️ 0 (0)
Magnifique appartement Palm Beach - Moure Rouge	$53,531	$206	71%	3	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Les Araucarias by Interhome	$99,200	$308	88%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Cannes Croisette plage 4p luxe	$52,354	$322	44%	3	2	6	$244	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Sau310 / face mer Sur Croisette 3 chambres	$94,689	$631	41%	3	3	1	$194	❌	❌	❌	Y / Y	⭐️ 4 (6)
Villa rez-de-jardin au cœur de la Pointe Croisette	$27,816	$190	40%	3	2	6	$188	❌	✅	✅	Y / Y	⭐️ 5 (20)
Cannes Palm Beach 90m²+30 m²	$129,840	$473	75%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Wdf 3 bedrooms apartment on the Croisette	$77,782	$462	46%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Le Jasy - Appartement Croisette Port Canto	$85,116	$612	38%	3	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxurious 3 bedroom apartment, in the heart Cannes	$147,043	$558	72%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartement au pied des plages	$45,610	$201	62%	3	2	7	$108	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

1.5% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$46,628	$93,256	$139,885	$186,513	$233,142	$466,284	$1,398,854
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$3,000,000	$3,000,000	$3,000,000	$3,000,000	$3,000,000	$3,000,000	$3,000,000
Property Appreciation	$90,000	$182,700	$278,181	$376,526	$477,822	$1,031,749	$4,281,787
Total Return	$3,136,628	$3,275,956	$3,418,066	$3,563,040	$3,710,964	$4,498,033	$8,680,641

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.5%

Cap Rate

2.3%

Return on Investment

4.41%

106 Bd de la Croisette Cannes, Provence-Alpes-Côte d'Azur, 06400

3 bed • 3 bath • 6 guests

Purchase Price

Airbnb Investor Score

$46,628

Annual Profit

2.3%

Cap Rate

1.5%

Cash on Cash

$89,645

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $389/night at 50% occupancy.Projected nightly rate is $472/night at 52% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$86,662

Avg annual revenue

52%

Avg occupancy rate

$472

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

$25k

$75k

$125k

$175k

$46,628

Profit

Revenue

$89,645

Operating Expenses

$20,517

Operating Income

$69,128

Mortgage & Taxes

$22,500

Profit (Cash Flow)

$46,628

$3,006,564

Cash Investment

Down Payment

$3,000,000

Renos & Furnishing

$6,564

Total

$3,006,564

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.5%

Cap Rate

2.3%

Return on Investment

4.41%