BNBCalc Short Term Rental Investment Analysis 14 Rue Saint-Maur, Paris, IDF, 75011

1 bed • 1 bath • 1 guests • $200,000

BNB

Calc

Annual Revenue

$38,497

Profit (Cash Flow)

$12,940

Cap Rate

11.8%

Annual Revenue

$38,497

AirDNA projects $127/night at 81% occupancy ($37,572). Airbtics projects $155/night at 68% occupancy ($38,496). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,090	$40,176	$52,693	$68,534
Occupancy	57%	72%	80%	87%
Nightly Rate	$128	$150	$176	$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
KLINT ART - Cozy loft in Paris 11th with AC	$39,266	$103	99%	1	1.5	2	$97	❌	❌	❌	Y / Y	⭐️ 5 (128)
Métro Voltaire, rue Pache, avec Air Conditionné	$28,446	$116	67%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (159)
Welcoming & Cosy Flat near République	$45,895	$159	73%	1	1	1	$92	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Charmant 2 pièces tout équipé	$44,726	$150	81%	1	1.5	3	$32	❌	❌	❌	N / Y	⭐️ 4.5 (224)
Joli appartement à Paris	$28,627	$156	49%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 5 (19)
Charmant 2 pièces en plein cœur Paris avec A/C	$18,802	$141	36%	1	1	2	$32	❌	❌	❌	N / N	⭐️ 4.5 (58)
Design & Comfort- Architect Apt	$50,162	$148	92%	1	1	5	$109	❌	❌	❌	Y / Y	⭐️ 5 (234)
Appartement 40m2 11eme Voltaire	$20,532	$102	55%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Heavenly & Cozy Parisian Flat - Place Voltaire	$35,312	$129	72%	1	1	1	$57	❌	❌	❌	Y / Y	⭐️ 4 (10)
Petion Street, VOLTAIRE metro station, with A/C	$33,002	$127	71%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (265)
Cosy 1 bedroom - heart of Paris	$36,315	$132	74%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Cosy flat - TownHall of 11e	$36,979	$132	76%	1	1.5	2	$43	❌	❌	❌	N / Y	⭐️ 5 (33)
Studio cosy et lumineux	$26,840	$109	65%	1	1.5	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (9)
The Night Beauty - Renovated & Design - Bastille	$37,240	$126	76%	1	1	1	$86	❌	❌	❌	N / Y	⭐️ 5 (62)
Paris center. Saint Maur, Oberkampf	$48,686	$152	86%	1	0	4	$43	❌	❌	❌	Y / Y	⭐️ 5 (105)
Cosy appartement - cœur de Paris avec Parking	$47,754	$148	87%	1	1.5	2	$43	❌	❌	❌	Y / N	⭐️ 5 (26)
750ft² - Arty & calm haven in vibrant neighborhood	$63,908	$199	86%	1	1.5	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (27)
Architect's apartment, 15' from Marais, Bastille	$67,132	$273	66%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 5 (5)
Paris, 11eme, Cozy apartment with King size bed	$28,971	$159	46%	1	1.5	5	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Joli 2 pièces au coeur du 11e	$20,642	$188	30%	1	1	4	$0	❌	❌	❌	Y / N	⭐️ 5 (9)
Appart 43m2 cosy et lumineux plein cœur 11eme!	$32,265	$150	58%	1	1	1	$43	❌	❌	✅	Y / Y	⭐️ 5 (77)
Charmant studio 11 ème	$35,212	$124	75%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (13)
Grand Appart Spacieux Rénové Paris Métro Wifi	$60,551	$176	94%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Cozy apartment in Voltaire near Bastille	$28,684	$141	51%	1	1.5	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (6)
Romantic getaway in Paris	$67,668	$221	83%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (23)
Superbe appartement Paris centre	$43,872	$191	61%	1	1	1	$43	❌	❌	❌	N / N	⭐️ 5 (38)
Charming attic room with typical Parisian view	$20,523	$64	87%	1	1	3	$22	❌	❌	✅	Y / Y	⭐️ 5 (146)
BANkSY MonKEY - Cozy & modern loft in Paris 11th	$36,297	$95	100%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 5 (97)
Appartement charmant au coeur du 11ème	$36,985	$208	48%	1	1	2	$16	❌	❌	❌	Y / N	⭐️ 5 (12)
Père Lachaise	$61,045	$208	79%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (62)
Le cocon de Voltaire	$37,365	$138	72%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (24)
CHARMING FLAT Bastille -MARAIS / PERE LACHAISE	$36,358	$120	80%	1	1	3	$59	❌	❌	❌	N / Y	⭐️ 5 (271)
Sous les toits au cœur de Paris	$21,416	$179	32%	1	1	4	$43	❌	❌	❌	Y / Y	⭐️ 5 (7)
Modern apt-1BR/4P-Atelier des lumières museum	$43,686	$158	72%	1	1	3	$86	❌	❌	❌	N / Y	⭐️ 4.5 (89)
Kai's Kitchen Paris	$59,457	$227	71%	1	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (121)
Lovely flat with patio in the heart of Paris (11e)	$28,495	$143	54%	1	1	3	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Charmant deux pièces Rue Saint-Maur dans le 11e	$40,550	$153	72%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (56)
☘︎ Entire apartment in calm part of central Paris	$34,537	$166	56%	1	1	3	$53	❌	❌	❌	Y / Y	⭐️ 5 (88)
appartement authentique avec vue sur tout Paris	$41,931	$171	66%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (68)
Chaleureux appartement au cœur de Paris	$48,651	$225	59%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (36)

Return Metrics

26.3% 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)	$12,939	$25,879	$38,819	$51,758	$64,698	$129,397	$388,191
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$218,939	$238,059	$257,364	$276,860	$296,553	$398,180	$873,643

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.3%

Cap Rate

11.8%

Return on Investment

44.23%

14 Rue Saint-Maur Paris, Île-de-France, 75011

1 bed • 1 bath • 1 guests

Purchase Price

143

Airbnb Investor Score

$12,939

Annual Profit

11.8%

Cap Rate

26.3%

Cash on Cash

$38,497

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 81% occupancy ($37,572.65). Airbtics projects $155/night at 68% occupancy ($38,496).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$39,369

Avg annual revenue

68%

Avg occupancy rate

$155

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

$20k

$35k

$50k

$70k

$12,940

Profit

Revenue

$38,497

Operating Expenses

$14,891

Operating Income

$23,606

Mortgage & Taxes

$10,666

Profit (Cash Flow)

$12,940

$49,188

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$3,188

Closing Costs

$6,000

Total

$49,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.3%

Cap Rate

11.8%

Return on Investment

44.23%