31 Av. des Arènes de Cimiez Nice, Provence-Alpes-Côte d'Azur, 06000
2 bed • 1 bath • 4 guests
Airbnb Investor Score
€21,342
Annual Profit
12.0%
Cap Rate
27.5%
Cash on Cash
€54,679
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €148/night at 70% occupancy.Projected nightly rate is €154/night at 75% occupancy.
Top 28% of comparables
Top 28% 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.
€42,553
Avg annual revenue
75%
Avg occupancy rate
€154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€15k
€35k
€60k
€85k
Sign up to see the data on 40 all comparables
€21,342
Profit
Revenue
€54,679
Operating Expenses
€16,378
Operating Income
€38,302
Mortgage & Taxes
€16,960
Profit (Cash Flow)
€21,342
€77,699
Cash Investment
Down Payment
€63,600
Renos & Furnishing
€4,559
Closing Costs
€9,540
Total
€77,699
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.46%
Cap Rate
12.04%