BNBCalc Short Term Rental Rental Arbitrage Analysis 12 Rue de Morsang, Savigny-sur-Orge, IDF, 91600

3 bed • 2.5 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€25,318

Profit (Cash Flow)

-€2,146,188

Cash on Cash Return

-35330.4%

Annual Revenue

€25,318

AirDNA projects €136/night at 79% occupancy ($39,217). Airbtics projects €136/night at 51% occupancy ($25,317). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 51% occupancy rate, €136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,769	€26,118	€38,425	€48,640
Occupancy	41%	53%	62%	70%
Nightly Rate	€109	€130	€163	€183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chic & cozy apartment near Paris and Orly	€40,336	€140	75%	3	1.5	1	€65	❌	❌	✅	Y / Y	⭐️ 5 (110)
Appart proche Paris/Orly	€25,288	€120	54%	3	2	2	€50	❌	❌	❌	N / N	⭐️ 4.6 (30)
Péniche atypique - Bord de Seine - Loft privée	€10,980	€53	54%	3	1	1	€18	❌	❌	✅	N / Y	⭐️ 5 (153)
Maison agréable toute équipée, proche Paris.	€33,366	€157	58%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (37)
2 flat in 1 Seine view/ Paris 15 min/ Orly 10min	€28,683	€114	66%	3	2	2	€100	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Lovely spacious flat near Paris Orly - N 3	€24,669	€143	43%	3	1.5	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (41)
3 chambres - Appartement familiale - Vue splendide	€18,487	€76	62%	3	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (106)
appart'hotel l'escale à 50m de la gare	€23,878	€114	54%	3	1	5	€60	❌	❌	❌	N / N	⭐️ 3.5 (3)
Appart spacieux et tout equipé proche d'Orly/Paris	€17,721	€125	38%	3	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
House4/6 pers free parking near Paris/Orly airport	€27,642	€139	53%	3	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (57)
☀️ Grand Appartement près RER-C - Paris à 30min ☀️	€20,752	€98	53%	3	1	2	€99	❌	❌	❌	Y / Y	⭐️ 4.5 (118)
Maison 3 chambres 7 minutes RER C	€28,133	€138	55%	3	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (12)
Bourgeois house near Paris	€25,049	€161	42%	3	2	2	€80	❌	❌	✅	Y / Y	⭐️ 5 (113)
Maison spacieuse 3 chambres à 5 min de la gare	€28,745	€173	44%	3	1	2	€70	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Résidence Lys	€23,735	€154	42%	3	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Les écureuils - Parc Beauséjour	€23,225	€163	34%	3	2	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (54)
Beau F4 familial proche d'Orly et Paris	€21,928	€111	54%	3	2	6	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
New flat near Orly	€27,893	€87	82%	3	1	2	€75	❌	❌	❌	Y / N	⭐️ 4.5 (26)
Althea - Maison charmante /3 chambres /Paris/Orly	€32,656	€178	49%	3	2	5	€85	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Sunset Appart'Hôtel Near Paris, Massy & Orly	€37,569	€190	51%	3	2	2	€109	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Grand Appartement 10 personnes	€57,517	€245	62%	3	2	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Grand appartement Athis-Mons proche PARIS	€33,306	€123	74%	3	1.5	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
8 pers. 40 min Disney 15 min Paris Orly 3ch+salon	€20,575	€176	32%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Appartement de 100 m² avec 3 chambres	€22,895	€91	66%	3	1	2	€44	❌	❌	❌	N / N	⭐️ 4.8 (33)
luxe Paris Ris	€20,609	€158	35%	3	2	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (2)
Mimosa -Grande Maison 8 pers idéal long séjour	€43,385	€183	64%	3	2	5	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Fuchsia Jolie Maison 110m2 \| 3 ch \|Paris/Orly	€40,863	€181	60%	3	2	5	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Chilly Mazarin - Chez Helene	€23,495	€84	70%	3	1	1	€115	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Greenparc-3 chambres/4 lits/Proche Paris et Disney	€32,364	€128	67%	3	1	2	€80	❌	❌	❌	Y / N	⭐️ 4.8 (8)
APT de 57m² à 30m de Paris - 10m ORLY	€15,296	€104	40%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 4.1 (13)
L’Evasion Spacieuse	€21,274	€104	53%	3	1	3	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Appartement lumineux, et chaleureux	€26,802	€203	36%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (8)
Maison spacieuse à Morsang sur Orge, idéale pour 8	€22,741	€97	64%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Appartement calme à 20 min de paris et 7’ d Orly	€20,660	€101	54%	3	1	3	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Lovely House - Near Paris and Orly Airport	€33,107	€189	47%	3	1	2	€129	❌	❌	❌	Y / Y	⭐️ 5 (22)
F4 - Duplex spacieux et agréable - proche Orly	€35,069	€126	73%	3	2	1	€45	❌	❌	❌	Y / Y	⭐️ 5 (30)
Casa Picasso	€18,055	€112	40%	3	2.5	3	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (7)

Return Metrics

-35,330.39% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€2,146,188	-€4,292,376	-€6,438,564	-€8,584,752	-€10,730,940	-€21,461,880	-€64,385,641
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€2,146,188	-€4,292,376	-€6,438,564	-€8,584,752	-€10,730,940	-€21,461,880	-€64,385,641

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35,330.39%

Payback Period Days

Return on Investment

-35,330.39%

12 Rue de Morsang Savigny-sur-Orge, Île-de-France, 91600

3 bed • 2.5 bath • 4 guests

Monthly Rent

€25,318

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €136/night at 79% occupancy ($39,217.63). Airbtics projects €163/night at 51% occupancy ($25,317).

Occupancy Rate

Top 58% 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.

€26,115

Avg annual revenue

51%

Avg occupancy rate

€136

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

€25k

€40k

€60k

-€2,146,188

Profit

Revenue

€25,318

Operating Expenses

€11,506

Operating Income

€13,812

Net Effective Rent

€2,160,000

Profit (Cash Flow)

-€2,146,188

€6,075

Cash Investment

Renos & Furnishing

€5,982

Setup Costs

€92

Total

€6,075

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-35,330.39%

Payback Period Days