BNBCalc Short Term Rental Investment Analysis 12 Pl. de Clichy, Paris, IDF, 75008

1 bed • 1 bath • 2 guests • €466

BNB

Calc

Annual Revenue

€36,338

Profit (Cash Flow)

€22,850

Cap Rate

4908.8%

Annual Revenue

€36,338

AirDNA projects €136/night at 65% occupancy ($32,266). Airbtics projects €142/night at 70% occupancy ($36,337). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, €142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,980	€34,853	€52,887	€70,067
Occupancy	55%	71%	89%	99%
Nightly Rate	€107	€131	€159	€188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yuna - Brilliant Apartment 45 m² Montmartre Paris	€95,273	€263	99%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Yuna - Studio in a quiet courtyard 18m2	€67,625	€185	100%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (13)
Yuna - Studio ground floor in a courtyard 20m2	€54,620	€155	96%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Parisian Home \| 1 bedroom \| Montmartre -Pigalle	€20,862	€151	36%	1	1	1	€96	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Calme Séjour - Montmartre	€25,879	€91	62%	1	1.5	2	€201	❌	❌	❌	Y / Y	⭐️ 5 (31)
GuestReady - Stylish Apartment near Sacré-Coeur	€80,754	€359	61%	1	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Appartement Quartier Montmartre Saint Lazare	€36,511	€102	92%	1	1	1	€58	❌	❌	❌	N / Y	⭐️ 4.5 (138)
Studio 18m² proche St Lazare et Place Clichy	€17,348	€65	72%	1	1	3	€28	❌	❌	❌	N / Y	⭐️ 4.5 (158)
My Maison Montmartre - Apt 2 Pièces Atelier	€48,248	€235	56%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Charme au Pied du Moulin Rouge	€19,590	€112	44%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 0 (2)
Splendid flat,50 m2,in Paris-Montmartre	€58,247	€188	84%	1	1.5	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (172)
Vue Tour Eiffel depuis le balcon	€19,478	€99	53%	1	1	3	€28	❌	❌	❌	N / Y	⭐️ 5 (28)
MOULIN ROUGE/LAFAYETTE/OPERA COSY FLAT	€36,816	€105	94%	1	1	3	€51	❌	❌	❌	N / Y	⭐️ 5 (401)
Studio place de Clichy	€21,569	€68	85%	1	1	2	€14	❌	❌	❌	N / N	⭐️ 4.5 (24)
Parisian Home\|118921\|1 chambre\|Montmartre-Pigalle	€29,682	€108	68%	1	1	1	€96	❌	❌	❌	Y / Y	⭐️ 4.1 (15)
Amazing house near to saint lazar and Lafayette!	€36,961	€129	77%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (181)
Charmant Studio près de Montmartre	€36,897	€115	87%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (62)
Superbe appartement parisien	€47,224	€128	100%	1	1	1	€20	❌	❌	❌	Y / N	⭐️ 4.5 (32)
Tiny indépendent studio SoPi / South Pigalle	€20,746	€99	56%	1	1	2	€10	❌	❌	❌	N / Y	⭐️ 5 (33)
Cozy flat near Montmartre – fully equipped	€41,588	€143	79%	1	1	3	€14	❌	❌	❌	Y / Y	⭐️ 5 (79)
Appartement Cosy et Central - 2 pièces	€53,660	€155	93%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (24)
studio,75017 paris p. de clichy	€19,702	€90	60%	1	1.5	2	€0	❌	❌	❌	N / N	⭐️ 4.5 (20)
Appartement central, chic & cosy	€51,821	€143	99%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (25)
Appartement - Batignolles - Paris	€22,882	€184	34%	1	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Parisian Home I 1 chambre I Montmartre-Pigalle	€20,988	€139	39%	1	1.5	1	€96	❌	❌	❌	Y / Y	⭐️ 4 (13)
Appartement charmant - Batignolles/Montmartre	€32,291	€170	52%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (9)
316 Suite BIOT 6 - Superb apartment in Paris	€39,687	€140	74%	1	1	1	€77	❌	❌	✅	Y / Y	⭐️ 4.4 (28)
Blanche - Montmartre - Moulin Rouge	€33,694	€133	66%	1	1	3	€55	❌	❌	❌	Y / Y	⭐️ 5 (92)
Charmant appartement idéalement situé à Paris 9e	€27,046	€125	59%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (140)
Cocon tout confort proche de Montmartre	€29,513	€134	59%	1	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4 (13)
Cosy stay in typical Montmartre	€40,341	€125	88%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Charming & quiet 1-bedroom home, prime location	€39,844	€115	95%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Appartement cosy et calme	€19,177	€99	50%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charmant deux pièces lumineux	€40,240	€130	83%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (23)
Superbe appartement pour 2	€13,865	€187	19%	1	1	2	€28	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Sandra - Appartment Montmartre - 4 guests	€29,269	€156	49%	1	1	2	€92	❌	❌	❌	Y / Y	⭐️ 5 (17)
Art Déco Place de Clichy	€43,860	€119	100%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Duplex près de Montmartre	€53,087	€192	75%	1	1	5	€115	❌	❌	❌	Y / Y	⭐️ 5 (23)
Nice flat near Montmartre !	€16,074	€91	48%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.7 (18)
Classic Paris Apartment with light (and elevator!)	€46,500	€171	71%	1	1.5	3	€96	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

777.46% 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)	€22,850	€45,700	€68,550	€91,400	€114,251	€228,502	€685,506
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€372	€372	€372	€372	€372	€372	€372
Down Payment	€93	€93	€93	€93	€93	€93	€93
Property Appreciation	€13	€28	€43	€58	€74	€160	€665
Total Return	€23,330	€46,194	€69,059	€91,925	€114,791	€229,128	€686,637

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

777.46%

Cap Rate

4,908.81%

Return on Investment

778.16%

12 Pl. de Clichy Paris, Île-de-France, 75008

1 bed • 1 bath • 2 guests

Purchase Price

45999

Airbnb Investor Score

€22,850

Annual Profit

4908.8%

Cap Rate

777.5%

Cash on Cash

€36,338

Annual Revenue

BNBCalc predicts this property will get $142 per night with 70% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€37,236

Avg annual revenue

70%

Avg occupancy rate

€142

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

€15k

€40k

€65k

€95k

€22,850

Profit

Revenue

€36,338

Operating Expenses

€13,463

Operating Income

€22,875

Mortgage & Taxes

€25

Profit (Cash Flow)

€22,850

€2,939

Cash Investment

Down Payment

€93

Renos & Furnishing

€2,832

Closing Costs

€14

Total

€2,939

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

777.46%

Cap Rate

4,908.81%

Return on Investment

778.16%