BNBCalc Short Term Rental Investment Analysis 15 Rue Buffault, Paris, France

2 bed • 1 bath • 5 guests • €630,000

BNB

Calc

Annual Revenue

€128,009

Profit (Cash Flow)

€70,159

Cap Rate

16.5%

Annual Revenue

€128,009

AirDNA projects €295/night at 74% occupancy ($79,708). Airbtics projects €329/night at 74% occupancy ($88,994). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, €408 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€56,299	€86,526	€130,192	€172,758
Occupancy	64%	81%	86%	95%
Nightly Rate	€239	€289	€408	€490

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Magnifique appartement familial grand boulevard-4P	€139,288	€456	83%	2	2	1	€88	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Duplex 2 chambres avec terrasse ensoleillée	€132,394	€370	97%	2	2	3	€103	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Stylish apartment in the heart of Paris 2 Bedrooms	€147,790	€460	84%	2	3	1	€205	❌	❌	❌	Y / Y	⭐️ 5 (187)
Grands boulevards Chic Folies Bergères \| Sauna	€170,142	€567	82%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Grands boulevards Design Folies Bergères	€168,915	€570	81%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Charminghome in heart of PARIS!Opera/Eurostar4pers	€160,034	€521	83%	2	2	3	€123	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Luxurious apartment - 2BR/6P - Palais Opéra	€109,965	€333	87%	2	2	3	€114	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Cosy apartment - 2BR/7P- Opéra	€47,768	€171	72%	2	2	3	€134	❌	❌	❌	Y / Y	⭐️ 4.2 (121)
Elegant apartment - 2BR/6P - Opéra	€76,838	€210	96%	2	2	3	€108	❌	❌	❌	Y / Y	⭐️ 4.6 (65)
Magical rue des Martyrs 9th. 1 wk min & long term	€79,385	€324	66%	2	3	6	€209	❌	❌	❌	Y / Y	⭐️ 4.9 (135)
Séjournez dans le cœur de Paris/Grands Boulevards	€91,032	€256	97%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (115)
Charming flat with a terrace	€57,908	€395	39%	2	2	2	€155	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Authentic apartment - 2BR/6P - Moulin Rouge	€83,127	€407	54%	2	0	3	€108	❌	❌	❌	Y / Y	⭐️ 4 (42)
Beautiful 2 bedroom apt rue des Martyrs Paris 9	€71,717	€400	49%	2	3	3	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (12)
YOUR COSY NEST IN PARIS!	€40,426	€122	90%	2	1	3	€93	❌	❌	❌	Y / Y	⭐️ 4.8 (336)
Bonsoir Montmartre / Musée Grévin/Folies Bergère	€63,112	€178	95%	2	1	2	€93	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Charming 2-Bedroom Duplex Penthouse	€25,639	€276	25%	2	1	3	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Superb apartment - 6P- Center of Paris	€64,223	€241	69%	2	2	3	€109	❌	❌	❌	N / Y	⭐️ 4.3 (7)
Appartement cosy parisien avec vue sur les toits	€68,286	€226	82%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.6 (51)
Peace in Heaven	€40,275	€279	39%	2	1	3	€82	❌	❌	❌	Y / Y	⭐️ 5 (53)
A Stunning 2-BR/ 1BA in Opera / Grands Boulevards	€83,922	€247	92%	2	1	2	€96	❌	❌	❌	Y / Y	⭐️ 4 (1)
Charming, bright, quiet top floor 5mn Montmartre	€65,014	€251	69%	2	1	3	€52	❌	❌	❌	Y / N	⭐️ 5 (46)
SoPi Elegance	€41,739	€231	47%	2	1	3	€92	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Superb Apartment with Patio 6P/2BDR - Opera/Grands	€62,005	€208	78%	2	1	3	€108	❌	❌	❌	Y / Y	⭐️ 4.2 (32)
Charming apartment in Paris (Grands Boulevards)	€47,854	€167	77%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
LuxuryHome in heart of PARIS-Opera/Eurostar 6 pers	€89,858	€299	80%	2	3	3	€135	❌	❌	✅	Y / Y	⭐️ 4.6 (36)
3 pièces Martyrs-Opéra	€96,643	€362	73%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
PARIS OPERA LUXE GALERIES LAFAYETTE	€144,017	€486	81%	2	1	3	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (152)
In the center of Paris (Opera)	€133,627	€410	86%	2	2	5	€156	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Very French Two Bedroom in the Heart of Paris	€45,707	€201	61%	2	2	3	€62	❌	❌	✅	Y / Y	⭐️ 4.3 (42)
697 Suite Cadet 2 - Superb apartment in Paris	€85,315	€271	86%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Luxueux 2 chambres / Patio /Lafayette Opéra	€215,462	€586	100%	2	2	2	€103	❌	❌	❌	Y / Y	⭐️ 5 (32)
Luxury apartment - Paris Center / OPERA	€83,877	€395	58%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.6 (84)
Appartement 2 chambres - Opéra / Grands Boulevards	€124,597	€413	82%	2	1	2	€21	❌	❌	❌	Y / N	⭐️ 5 (1)
Cocon calme et cosy / Rue des Martyrs & Montmartre	€76,299	€250	83%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Paris 09: Lovely appartment	€60,338	€281	58%	2	1	2	€62	❌	✅	❌	Y / Y	⭐️ 5 (12)
A Breathtaking 2BR/2BA in Opera - Grands	€167,710	€487	93%	2	2	2	€108	❌	❌	❌	Y / Y	⭐️ 5 (14)
Charming & perfectly located 2 bedrooms apt	€67,620	€236	78%	2	1	5	€72	❌	❌	❌	Y / N	⭐️ 5 (32)
Spacious & Bright, 2 Bedrooms, Montmartre/Opera	€127,676	€389	89%	2	2	3	€93	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Classic Parisian Nest	€32,424	€261	34%	2	1	3	€0	❌	❌	✅	N / N	⭐️ 5 (2)

Return Metrics

46.96% 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)	€70,158	€140,317	€210,476	€280,634	€350,793	€701,586	€2,104,760
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€503,999	€503,999	€503,999	€503,999	€503,999	€503,999	€503,999
Down Payment	€126,000	€126,000	€126,000	€126,000	€126,000	€126,000	€126,000
Property Appreciation	€18,900	€38,367	€58,418	€79,070	€100,342	€216,667	€899,175
Total Return	€719,058	€808,684	€898,894	€989,705	€1,081,136	€1,548,254	€3,633,935

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.96%

Cap Rate

16.46%

Return on Investment

65.56%

15 Rue Buffault Paris, Île-de-France, 75009

2 bed • 1 bath • 5 guests

Purchase Price

240

Airbnb Investor Score

€70,158

Annual Profit

16.5%

Cap Rate

47.0%

Cash on Cash

€128,009

Annual Revenue

BNBCalc predicts this property will get $329 per night with 74% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€92,249

Avg annual revenue

74%

Avg occupancy rate

€329

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

€25k

€85k

€150k

€215k

€70,159

Profit

Revenue

€128,009

Operating Expenses

€24,251

Operating Income

€103,758

Mortgage & Taxes

€33,599

Profit (Cash Flow)

€70,159

€149,374

Cash Investment

Down Payment

€126,000

Renos & Furnishing

€4,474

Closing Costs

€18,900

Total

€149,374

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.96%

Cap Rate

16.46%

Return on Investment

65.56%