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 19 Rue des Frères Pradignac, Cannes, Provence-Alpes-Côte d'Azur, 06400

1 bed • 1 bath • 1 guests • €80,000

BNB

Calc

Annual Revenue

€26,584

Profit (Cash Flow)

€9,541

Cap Rate

17.3%

Annual Revenue

€26,584

AirDNA projects €140/night at 58% occupancy ($29,576). Airbtics projects €114/night at 64% occupancy ($26,584). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, €114 rate per night.

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

Percentiles25%50%75%90%
Revenue€18,302€24,530€33,734€48,000
Occupancy58%65%72%79%
Nightly Rate€83€99€122€158

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
Cosy and Elegant 1 Bedroom Rue Florian

No image available

€19,492
€83
64%
11.51€0❌❌❌Y / Y⭐️ 4.5 (100)
Lovely and Modern 1 Bedroom City Centre Cannes

No image available

€32,690
€97
92%
111€0❌❌❌Y / Y⭐️ 5 (61)
Sunny 1 Bedroom Rue Commandant André

No image available

€18,761
€78
66%
111€0❌❌✅N / Y⭐️ 4.5 (57)
Central Studio with 2 Double Beds

No image available

€24,234
€86
77%
111€0❌❌✅N / Y⭐️ 4.5 (88)
Brand-New 1 Bedroom Fully Refurbished

No image available

€24,595
€85
79%
11.51€0❌❌❌Y / Y⭐️ 4.5 (91)
Mediterranean studio

No image available

€21,826
€80
75%
111€0❌❌✅N / Y⭐️ 4.5 (59)
Cannes Croisette, T1 charme Fou

No image available

€17,197
€61
75%
113€44❌❌❌N / Y⭐️ 4.5 (270)
Splendide et idéalement situé proche du palais.

No image available

€21,654
€101
57%
113€90❌❌❌Y / N⭐️ 5 (17)
Azure Sky - city center - 200m from the beach

No image available

€18,448
€79
61%
112€60❌❌✅Y / Y⭐️ 4.7 (83)
Studio Commandant André 34 by Viva Riviera

No image available

€18,538
€77
66%
111€0❌❌❌Y / Y⭐️ 4.5 (12)
Luxury near the Croisette

No image available

€55,051
€300
49%
11.53€60❌❌❌Y / Y⭐️ 5 (34)
Viva Riviera 1 Bedroom close Croisette

No image available

€36,358
€126
79%
11.51€0❌❌❌Y / Y⭐️ 4.5 (19)
Gray d'Albion 1B4 YourHostHelper

No image available

€25,651
€115
58%
11.53€109❌❌❌Y / Y⭐️ 3.5 (4)
CENTRE CANNES grand 2 pièces

No image available

€21,719
€104
53%
123€50❌❌❌Y / Y⭐️ 5 (31)
Hoche Cannes Centre "Palais - Croisette - Beach"

No image available

€37,393
€157
65%
111€0❌❌❌Y / Y⭐️ 5 (29)
Le Florian By SCLS Locations

No image available

€15,679
€58
71%
112€49❌❌❌Y / Y⭐️ 5 (43)
ADR - Croisette - 2 Pièces avec vue mer - 4 Pax

No image available

€40,506
€174
63%
111€60❌❌✅Y / Y⭐️ 0 (1)
Heart of Cannes! Recently renovated, sea view

No image available

€38,972
€131
79%
113€100❌❌❌Y / Y⭐️ 5 (62)
Commandant André : Croisette • Plage • Palais

No image available

€26,465
€113
63%
112€50❌❌❌Y / Y⭐️ 5 (52)
★ DELUXE 1BR ★ CANNES CENTER & PLAGES ★

No image available

€34,059
€125
70%
114€90❌❌❌Y / Y⭐️ 5 (41)
Viva Riviera Brand New Top Floor close Croisette

No image available

€28,426
€97
80%
111€0❌❌❌Y / Y⭐️ 5 (11)
2 pièces à deux pas de plages

No image available

€25,770
€111
61%
113€40❌❌❌Y / Y⭐️ 5 (8)
DEUX PIECES CARRE D'OR

No image available

€21,795
€111
48%
112€60❌❌✅Y / Y⭐️ 4.5 (17)
Superbe 2 Pièces à cannes plage Festival !

No image available

€17,577
€92
49%
112€90❌❌❌Y / Y⭐️ 5 (16)
Stylish Apartment Main Street

No image available

€17,841
€95
49%
112€40❌❌❌Y / Y⭐️ 5 (167)
Superbe Studio avec balcon Rue d’Antibes

No image available

€20,059
€89
60%
112€30❌❌❌Y / Y⭐️ 5 (58)
Gray d'Albion 1D4 YourHostHelper

No image available

€21,933
€102
56%
113€90❌❌❌Y / Y⭐️ 0 (2)
Idéal Congrès - 1 min Mer - WIFI - hyper - centre

No image available

€18,527
€81
58%
112€50❌❌✅Y / Y⭐️ 5 (87)
Beautiful and modern! Super centre of Cannes - A/C

No image available

€12,382
€57
58%
113€53❌❌❌Y / Y⭐️ 5 (52)
Bel Appartement cannes centre

No image available

€38,387
€155
66%
113€30❌❌❌Y / Y⭐️ 5 (5)
Provencal Style and Large 1 Bedroom Rue Florian

No image available

€28,020
€106
72%
11.51€0❌❌✅Y / Y⭐️ 4.5 (60)
Cosy central apartment - 100M From Croisette

No image available

€21,411
€78
73%
112€50❌❌❌Y / Y⭐️ 5 (60)
Viva Riviera Central 1 Bedroom Residence Marina Croisette

No image available

€20,680
€90
63%
111€0❌❌✅Y / Y⭐️ 4 (8)
Studio Commandant André 12 by Viva Riviera

No image available

€28,075
€113
68%
111€0❌❌❌Y / Y⭐️ 4.5 (30)
Studio de charme au coeur de Cannes - Croisette

No image available

€22,447
€83
68%
113€100❌❌❌Y / Y⭐️ 5 (134)
loft deux pas de la croisette

No image available

€57,505
€151
100%
117€69❌❌✅Y / Y⭐️ 5 (16)
Elégance Hoche - Magnifique T2 centre Cannes

No image available

€73,248
€293
65%
111€144❌❌✅Y / Y⭐️ 5 (18)
Luxory near the Croisette

No image available

€36,213
€234
40%
114€60❌❌❌Y / Y⭐️ 5 (47)
ADR - 2 Pièces moderne rue d'Antibes - 4 Personnes

No image available

€22,764
€89
68%
111€60❌❌✅Y / Y⭐️ 4.5 (62)

Return Metrics

44.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€9,540€19,081€28,622€38,163€47,703€95,407€286,223
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€63,999€63,999€63,999€63,999€63,999€63,999€63,999
Down Payment€16,000€16,000€16,000€16,000€16,000€16,000€16,000
Property Appreciation€2,400€4,872€7,418€10,040€12,741€27,513€114,180
Total Return€91,940€103,953€116,040€128,203€140,445€202,920€480,404

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

44.69%

Cap Rate

17.25%

Return on Investment

61.21%

property-location

19 Rue des Frères Pradignac Cannes, Provence-Alpes-Côte d'Azur, 06400

1 bed • 1 bath • 1 guests

241

Airbnb Investor Score

€9,540

Annual Profit

17.3%

Cap Rate

44.7%

Cash on Cash

€26,584

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €140/night at 58% occupancy ($29,576.16). Airbtics projects €114/night at 64% occupancy ($26,584).

Top 53% of comparables

Top 33% 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.

€27,443

Avg annual revenue

64%

Avg occupancy rate

€114

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

€10k

€30k

€50k

€75k

Sign up to see the data on 40 all comparables

€9,541

Profit

Revenue

€26,584

Operating Expenses

€12,777

Operating Income

€13,807

Mortgage & Taxes

€4,267

Profit (Cash Flow)

€9,541

€21,348

Cash Investment

Down Payment

€16,000

Renos & Furnishing

€2,948

Closing Costs

€2,400

Total

€21,348

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

44.69%

Cap Rate

17.25%

Profit (Cummulative)

€9,541

€64,000

€2,948

€2,400

€0

Total Gain

€13,068