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 21 Bd Louis Négrin, Cannes, Provence-Alpes-Côte d'Azur, 06150

4 bed • 1 bath • 8 guests • €100

BNB

Calc

Report by:

Luxstay

hello@luxstayriviera.com

luxstayriviera.com

Annual Revenue

€36,084

Profit (Cash Flow)

€24,420

Cap Rate

24425.1%

Annual Revenue

€36,084

AirDNA projects €282/night at 35% occupancy ($36,084).

BNB Calc projects a 35% occupancy rate, €282 rate per night.

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


Return Metrics

106,172.07% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€24,419€48,839€73,258€97,678€122,097€244,195€732,587
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€79€79€79€79€79€79€79
Down Payment€20€20€20€20€20€20€20
Property Appreciation€3€6€9€12€15€34€142
Total Return€24,522€48,945€73,368€97,790€122,213€244,330€732,830

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

106,172.07%

Cap Rate

24,425.13%

Return on Investment

106,193.98%

property-location

21 Bd Louis Négrin Cannes, Provence-Alpes-Côte d'Azur, 06150

4 bed • 1 bath • 8 guests

Agent

Inquire about this property

Contact Luxstay

505234

Airbnb Investor Score

€24,419

Annual Profit

24425.1%

Cap Rate

106172.1%

Cash on Cash

€36,084

Annual Revenue


Projected nightly rate is €282/night at 35% occupancy.

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

€0

Avg annual revenue

0%

Avg occupancy rate

€0

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

€0k

€100k

€195k

€300k

Sign up to see the data on 0 all comparables

€24,420

Profit

Revenue

€36,084

Operating Expenses

€11,659

Operating Income

€24,425

Mortgage & Taxes

€6

Profit (Cash Flow)

€24,420

€23

Cash Investment

Down Payment

€20

Renos & Furnishing

€0

Closing Costs

€3

Total

€23

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

106,172.07%

Cap Rate

24,425.13%

Profit (Cummulative)

€24,420

€80

€0

€3

€0

Total Gain

€24,425