BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 123 Rue Jean Jaurès, Vichy, Auvergne-Rhône-Alpes, 03200

3 bed • 2 bath • 10 guests • €65,000

BNB

Calc

Annual Revenue

€26,755

Profit (Cash Flow)

€10,756

Cap Rate

21.9%

Annual Revenue

€26,755

AirDNA projects €139/night at 50% occupancy ($25,308). Airbtics projects €133/night at 55% occupancy ($26,754). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55% occupancy rate, €133 rate per night.

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

Percentiles25%50%75%90%
Revenue€10,729€22,664€36,882€70,111
Occupancy35%57%75%93%
Nightly Rate€80€105€130€202

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacieux, lumineux, balcon et parking privé

No image available

€13,194
€85
35%
313€58❌❌❌Y / Y⭐️ 5 (17)
Air-Cond 3BR Apartment in Vichy

No image available

€22,306
€78
75%
311€39❌❌❌Y / Y⭐️ 5 (54)
Luxury City Center Apartment in Vichy

No image available

€17,450
€67
66%
311€37❌❌❌Y / Y⭐️ 5 (66)
grandappartementconfortironman#jo#cure#unesco

No image available

€30,359
€89
90%
331€59❌❌❌Y / Y⭐️ 5 (60)
Chez Helder - Stationnement Gratuit

No image available

€32,103
€154
57%
311€0❌❌❌Y / Y⭐️ 5 (51)
Spacious 3-Bedroom Apartment in Vichy

No image available

€22,761
€74
82%
321€18❌❌✅Y / Y⭐️ 5 (96)
Hyper center- spacious T5 with terrace garage

No image available

€18,673
€121
41%
32.52€63❌❌✅Y / Y⭐️ 5 (66)
La Villégiature, au cœur du Vichy Thermal

No image available

€40,861
€265
42%
332€87❌❌❌Y / Y⭐️ 5 (28)
Idéal centre Vichy, spacieux F5 avec garage

No image available

€31,465
€122
69%
31.52€63❌❌✅Y / Y⭐️ 5 (14)
Appart cœur de ville belle vue

No image available

€21,441
€94
62%
312€0❌❌❌Y / Y⭐️ 4.5 (13)
Très grand appartement secteur Mairie de Vichy

No image available

€30,083
€167
48%
322€87❌❌❌Y / Y⭐️ 5 (102)
Luxury 3BR Apartment in Vichy Center

No image available

€26,368
€91
76%
321€39❌❌❌Y / Y⭐️ 5 (28)
Le cocon de Marie-Louise

No image available

€20,599
€106
53%
311€0❌❌❌Y / Y⭐️ 5 (86)
88m2- Panoramic view river, 1-6 people

No image available

€15,413
€67
60%
311€34❌❌❌Y / Y⭐️ 5 (30)
Charming 3-Bedroom House in Vichy

No image available

€21,986
€75
77%
311€34❌❌❌Y / Y⭐️ 5 (71)
Maison familiale année trente avec piscine

No image available

€32,297
€151
57%
323€97❌❌❌Y / Y⭐️ 0 (1)
Maison avec terrain

No image available

€10,846
€80
37%
311€0❌❌❌Y / Y⭐️ 4.5 (14)
Appartement standing centre ville

No image available

€34,377
€90
100%
323€49❌❌❌Y / Y⭐️ 5 (70)
Chez Céladon - Stationnement Gratuit

No image available

€18,972
€130
40%
321€0❌❌❌Y / Y⭐️ 5 (22)
-Plein Centre- Confortable-Spacieux-3 Chambres-

No image available

€27,987
€124
58%
313€58❌❌✅Y / Y⭐️ 5 (90)
★Source Célestin★Gare★Pôle universitaire★3 étoiles

No image available

€11,458
€58
49%
311€62❌❌✅Y / Y⭐️ 4.1 (53)
Maison sur l'eau avec jardin et piscine

No image available

€80,738
€353
60%
332€87✅❌✅Y / N⭐️ 5 (5)
Maison, agréable calme au coeur de ville à VICHY

No image available

€13,376
€117
31%
323€77❌❌❌Y / Y⭐️ 4.7 (7)
Gite meublé calme proche Vichy

No image available

€18,319
€93
54%
31.53€0❌❌✅Y / N⭐️ 4.5 (43)
Maison Bellerive sur Allier

No image available

€27,331
€77
95%
31.52€29❌❌❌Y / Y⭐️ 5 (302)
maison vichy week-end IRONMAN

No image available

€36,313
€283
35%
312€0❌❌❌N / Y⭐️ 0 (2)
Appartement F4 centre ville Vichy

No image available

€16,203
€63
69%
3114€49❌❌❌Y / Y⭐️ 5 (9)
Le spacieux et sa terrasse

No image available

€18,082
€81
61%
313€0❌❌❌Y / N⭐️ 5 (12)
Le Chateau des Rois - Thermes

No image available

€33,277
€98
87%
322€97❌❌✅Y / Y⭐️ 5 (1)
A Vichy charmante maison de ville proche des parcs

No image available

€32,596
€94
93%
31.54€58❌❌❌Y / Y⭐️ 5 (21)
Appartement 3 chambres 3 wc 3 douches hyper centre

No image available

€39,629
€115
94%
331€0❌❌✅Y / Y⭐️ 5 (8)
Villa Fontainebleau - 3 chambres- Calme & spacieux

No image available

€26,649
€78
93%
311€0❌❌✅Y / N⭐️ 4.5 (23)

Return Metrics

51.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€10,755€21,511€32,267€43,023€53,779€107,558€322,676
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€51,999€51,999€51,999€51,999€51,999€51,999€51,999
Down Payment€13,000€13,000€13,000€13,000€13,000€13,000€13,000
Property Appreciation€1,950€3,958€6,027€8,158€10,352€22,354€92,772
Total Return€77,705€90,470€103,294€116,181€129,132€194,913€480,448

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

51.99%

Cap Rate

21.88%

Return on Investment

65.84%

property-location

123 Rue Jean Jaurès Vichy, Auvergne-Rhône-Alpes, 03200

3 bed • 2 bath • 10 guests

302

Airbnb Investor Score

€10,755

Annual Profit

21.9%

Cap Rate

52.0%

Cash on Cash

€26,755

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €139/night at 50% occupancy.Projected nightly rate is €133/night at 55% occupancy.

Top 53% of comparables

Top 23% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€24,311

Avg annual revenue

55%

Avg occupancy rate

€133

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

€30k

€55k

€80k

Sign up to see the data on 40 all comparables

€10,756

Profit

Revenue

€26,755

Operating Expenses

€12,532

Operating Income

€14,222

Mortgage & Taxes

€3,467

Profit (Cash Flow)

€10,756

€20,688

Cash Investment

Down Payment

€13,000

Renos & Furnishing

€5,738

Closing Costs

€1,950

Total

€20,688

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

51.99%

Cap Rate

21.88%

Profit (Cummulative)

€10,756

€52,000

€5,738

€1,950

€0

Total Gain

€13,622