BNBCalc Short Term Rental Rental Arbitrage Analysis 36 Rue Clovis Chezel, Reims, Grand Est, 51100

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€18,314

Profit (Cash Flow)

-€2,204

Cash on Cash Return

-52.3%

Annual Revenue

€18,314

AirDNA projects €92/night at 51% occupancy ($17,217). Airbtics projects €78/night at 64% occupancy ($18,314). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,263	€18,424	€25,684	€33,473
Occupancy	52%	65%	79%	83%
Nightly Rate	€62	€74	€85	€105

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Golden Factory	€14,400	€95	39%	2	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Candylicious	€17,731	€85	53%	2	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Goldy Chic	€10,100	€85	31%	2	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (34)
Grand T3 parking privé, centre / caves à champagne	€14,369	€52	69%	2	1.5	1	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (206)
Vue sur la Basilique 'St 'Rémi	€15,408	€62	64%	2	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (69)
Maison de ville au cœur du quartier Historique	€14,572	€43	87%	2	1	2	€76	❌	❌	✅	Y / Y	⭐️ 4.5 (174)
1-Reims centre-ville, 6 personnes	€15,586	€57	69%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 4.4 (236)
charbonnier 6 personnes avec terrasse et parking	€19,200	€60	79%	2	1	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (55)
Joli 3 pièces dans bateau blanc.	€23,898	€114	56%	2	1.5	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (396)
Appartement cosy à 2 pas des caves & basilique	€16,204	€63	70%	2	1	2	€19	❌	❌	❌	N / Y	⭐️ 5 (94)
Venise 6 couchages avec terrasse hyper centre	€13,903	€73	45%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
L'incontournable Gambetta \| Centre-Ville	€19,246	€104	47%	2	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4 (5)
Capucins, appartement spacieux	€12,984	€77	43%	2	1	1	€30	❌	❌	❌	N / N	⭐️ 3 (4)
Comfortable, cozy, chill, spacious, near CATHEDRAL	€15,815	€69	59%	2	1	2	€28	❌	❌	❌	N / Y	⭐️ 5 (582)
Superbe duplex cosy (nouveau)	€20,001	€56	97%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (182)
Blue Paradise	€17,130	€65	65%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (110)
Le Moulin Rouge,baby foot billard spacieux 87m2	€19,075	€69	67%	2	1	1	€34	✅	❌	❌	Y / Y	⭐️ 5 (195)
Cosy/ Parking Privé Sécurisé / 6 Pers /2 Chambres	€25,916	€82	82%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (183)
Champagne! Appartement spacieux	€19,500	€78	66%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (94)
🍾CATHÉDRALE/Cossu/Confortable/Spacieux/86m2	€19,073	€72	68%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (271)
⭐ CENTRE VILLE ⭐6 PERS ⭐2 CHAMBRES⭐70 m2⭐COSY	€24,868	€80	82%	2	1.5	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (202)
Vénus Reims	€23,405	€77	80%	2	1	1	€28	❌	❌	✅	Y / N	⭐️ 4.5 (45)
Vue cathédrale❤️#parking privé#voie des Sacres👑	€30,210	€89	92%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (214)
Le Pentagone 2/2 #reims	€15,189	€55	71%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Triplex cathédrale parking gratuit	€37,375	€161	59%	2	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (32)
HONEY - Reims Hypercentre	€24,001	€77	83%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Le Clovis- Suite N°7	€22,803	€87	70%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Moderne - parking et terrasse - centre-ville Reims	€24,229	€67	96%	2	1	1	€43	❌	❌	❌	Y / Y	⭐️ 5 (69)
Champagne des Anges - Proche Cathédrale de Reims	€28,266	€114	65%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cathedrale, Champagne near, park and stores close.	€7,701	€39	49%	2	1.5	1	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (135)
Le Gambetta	€12,779	€73	46%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Volcano	€13,543	€70	47%	2	1	1	€37	❌	❌	❌	Y / N	⭐️ 4.5 (76)
Le Libergier	€12,226	€76	42%	2	1	1	€33	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Super appartement avec parking gratuit sur place	€17,716	€89	53%	2	1	2	€48	❌	❌	✅	Y / N	⭐️ 5 (122)
Lagrive - avec VUE panoramique	€13,572	€55	62%	2	1	1	€26	❌	❌	✅	Y / N	⭐️ 4.3 (50)
2-Grand Appart, Centre ville Reims 6 personnes	€21,533	€69	81%	2	2	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (14)
Reims: le Haut des Moulins	€23,502	€77	82%	2	1.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (39)
REIMS - Duplex au cœur du Quartier Saint-Rémi	€15,757	€53	78%	2	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Le nid de la basilique T3 avec balnéo	€18,558	€79	64%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (46)

Return Metrics

-52.27% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€2,203	-€4,407	-€6,610	-€8,814	-€11,017	-€22,035	-€66,105
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€2,203	-€4,407	-€6,610	-€8,814	-€11,017	-€22,035	-€66,105

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-52.27%

Payback Period Days

Return on Investment

-52.27%

36 Rue Clovis Chezel Reims, Grand Est, 51100

2 bed • 1 bath • 4 guests

Monthly Rent

€18,314

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €92/night at 51% occupancy ($17,217.62). Airbtics projects €78/night at 64% occupancy ($18,314).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€18,573

Avg annual revenue

64%

Avg occupancy rate

€78

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

€5k

€15k

€25k

€40k

-€2,204

Profit

Revenue

€18,314

Operating Expenses

€10,318

Operating Income

€7,996

Net Effective Rent

€10,200

Profit (Cash Flow)

-€2,204

€4,215

Cash Investment

Renos & Furnishing

€4,127

Setup Costs

€88

Total

€4,215

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-52.27%

Payback Period Days