BNBCalc Short Term Rental Investment Analysis 374 Rue de Vaugirard, Paris, IDF, 75015

4 bed • 1.5 bath • 6 guests • €1,200,000

BNB

Calc

Annual Revenue

€123,700

Profit (Cash Flow)

€36,505

Cap Rate

8.4%

Annual Revenue

€123,700

AirDNA projects €604/night at 50% occupancy ($110,273). Airbtics projects €521/night at 65% occupancy ($123,699). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 65% occupancy rate, €521 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€73,083	€137,166	€198,562	€293,076
Occupancy	49%	70%	87%	96%
Nightly Rate	€401	€528	€602	€792

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Splendid and very spacious Parisian apartment	€108,142	€556	53%	4	2.5	5	€87	❌	❌	✅	Y / Y	⭐️ 5 (65)
Edgar Suites Vicat - Porte de Versailles 1	€149,400	€454	90%	4	2	365	€0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Eiffel Tower - 4 bedrooms Air Conditioning	€155,186	€641	65%	4	5	2	€211	❌	❌	❌	Y / Y	⭐️ 5 (114)
Apartment #ParisNicoStay - 4 bdr flat Seine river	€199,305	€576	91%	4	3	1	€339	❌	❌	❌	Y / Y	⭐️ 5 (92)
Branded New 4 Bdrs Flat - Huge Terrace - Prime Loc	€142,236	€511	75%	4	3	3	€160	❌	❌	❌	Y / Y	⭐️ 5 (80)
Hidden Vibrance by Veeve	€94,915	€598	38%	4	2	3	€368	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
LivinParis \| LUX A/C 4 Bedrooms Auteuil Eiffel Twr	€112,308	€302	100%	4	2	1	€117	❌	❌	❌	Y / Y	⭐️ 5 (81)
4 BDR ! Luxury RelaisFederation Eiffel tower area!	€139,027	€392	96%	4	2	3	€146	❌	❌	❌	Y / Y	⭐️ 5 (168)
Grand appartement 8P/4Chambres Terrasse et Patio	€91,121	€616	40%	4	2	3	€175	❌	❌	❌	Y / Y	⭐️ 5 (86)
New Art Gallery Loft in the Heart of Paris 15	€153,629	€545	76%	4	2	3	€160	❌	❌	❌	Y / Y	⭐️ 5 (117)
Hôtel Particulier - Auteuil Sud	€121,729	€580	57%	4	3.5	3	€195	❌	❌	❌	Y / Y	⭐️ 5 (27)
Private House and Garden in Paris	€230,603	€788	77%	4	2	1	€285	❌	❌	✅	Y / Y	⭐️ 5 (51)
Elegant house close to the Eiffel Tower	€142,129	€562	69%	4	2	1	€291	❌	❌	❌	Y / Y	⭐️ 5 (35)
Merveil - Luxury Suite - Tour Eiffel - Fremicourt	€141,677	€382	98%	4	2.5	3	€137	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Maison/loft Paris 14eme	€121,339	€410	80%	4	2	4	€155	❌	❌	❌	Y / Y	⭐️ 5 (102)
Montparnasse Chic - Triplex - Jacuzzi & Terrace	€101,820	€478	58%	4	2	4	€175	❌	✅	❌	Y / Y	⭐️ 5 (35)
Aesthetic Artistry by Veeve	€71,385	€501	30%	4	2	3	€371	❌	❌	❌	Y / Y	⭐️ 0 (1)
Maison 4 chambres avec jardin	€338,954	€965	96%	4	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)
191 Suite Auteuil - Superb apartment in Paris	€98,799	€306	87%	4	2	1	€155	❌	❌	✅	Y / Y	⭐️ 4.7 (188)
PARIS 6* 💚ST GERMAIN MONTPARNASSE	€88,303	€394	60%	4	3	2	€116	❌	❌	❌	Y / Y	⭐️ 4.5 (253)
Appartement familial dans le 16è	€71,034	€246	79%	4	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (10)
Montparnasse Medley by Veeve	€89,100	€641	31%	4	2	3	€371	❌	❌	❌	Y / Y	⭐️ 0 (1)
Maison 7mn Métro - Porte de Versailles - Arena Sud	€84,054	€261	88%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Family flat - 4 BDR - Eiffel Tower view	€118,709	€616	52%	4	2	1	€146	❌	❌	❌	Y / Y	⭐️ 5 (59)
Porte de Versailles 8 personnes	€84,358	€257	88%	4	2	4	€81	❌	❌	✅	Y / Y	⭐️ 5 (73)
Typical Parisian flat near Eiffel Tower	€168,796	€551	83%	4	2.5	2	€244	❌	❌	❌	Y / Y	⭐️ 5 (13)
Eiffel Exuberance by Veeve	€73,126	€487	32%	4	2	3	€371	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bel appartement Haussmanien	€134,091	€626	56%	4	3	2	€175	❌	❌	❌	Y / Y	⭐️ 5 (26)
Loft avec sauna et terrasse.	€83,063	€233	92%	4	2	6	€146	❌	❌	❌	Y / Y	⭐️ 0 (0)
GuestReady - Spacious stay with terrace and views	€77,170	€383	55%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Appartement Dombasle Tour Eiffel - Welkeys	€98,753	€406	66%	4	2	4	€238	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Loft + patio 100m to Paris	€148,727	€572	71%	4	3	3	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Grand logement familial-4BDR-130m2	€145,037	€404	98%	4	2	3	€24	❌	❌	❌	Y / Y	⭐️ 5 (32)
Unique view on the Eiffel Tower at Montparnasse	€127,711	€825	41%	4	2	3	€97	❌	❌	❌	Y / Y	⭐️ 5 (65)
Eiffel Tower Luxurious 4 bedrooms 9 people, calm	€268,480	€870	84%	4	2.5	3	€232	❌	❌	❌	Y / Y	⭐️ 5 (144)
Apartment Rue de Rennes/Saint germain des près	€173,863	€561	84%	4	3	1	€139	❌	❌	❌	Y / Y	⭐️ 4.5 (37)

Return Metrics

12.89% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€36,505	€73,010	€109,515	€146,021	€182,526	€365,053	€1,095,159
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€959,999	€959,999	€959,999	€959,999	€959,999	€959,999	€959,999
Down Payment	€240,000	€240,000	€240,000	€240,000	€240,000	€240,000	€240,000
Property Appreciation	€36,000	€73,080	€111,272	€150,610	€191,128	€412,699	€1,712,714
Total Return	€1,272,505	€1,346,090	€1,420,788	€1,496,631	€1,573,655	€1,977,752	€4,007,874

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.89%

Cap Rate

8.37%

Return on Investment

31.59%

374 Rue de Vaugirard Paris, Île-de-France, 75015

4 bed • 1.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

€36,505

Annual Profit

8.4%

Cap Rate

12.9%

Cash on Cash

€123,700

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €604/night at 50% occupancy.Projected nightly rate is €521/night at 65% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€124,697

Avg annual revenue

65%

Avg occupancy rate

€521

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

€45k

€140k

€235k

€340k

€36,505

Profit

Revenue

€123,700

Operating Expenses

€23,196

Operating Income

€100,504

Mortgage & Taxes

€63,998

Profit (Cash Flow)

€36,505

€283,003

Cash Investment

Down Payment

€240,000

Renos & Furnishing

€7,003

Closing Costs

€36,000

Total

€283,003

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.89%

Cap Rate

8.37%

Return on Investment

31.59%