123 Rue Jean Jaurès Vichy, Auvergne-Rhône-Alpes, 03200
3 bed • 2 bath • 10 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%