BNBCalc Short Term Rental Investment Analysis 4 Rue Anita Conti, Nantes, Pays de la Loire, 44300

2 bed • 1 bath • 6 guests • €200,000

BNB

Calc

Annual Revenue

€15,791

Profit (Cash Flow)

-€9,658

Cap Rate

0.7%

Annual Revenue

€15,791

AirDNA projects €61/night at 71% occupancy ($15,791). Airbtics projects €95/night at 69% occupancy ($23,922). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, €61 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,972	€22,970	€39,039	€49,735
Occupancy	55%	69%	89%	98%
Nightly Rate	€68	€89	€117	€135

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison du bourg à Ste Luce, proche Beaujoire	€15,067	€68	55%	2	2	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (20)
Maison de ville avec jardin	€46,574	€130	98%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Appt Nantes 4/7 pers proche Beaujoire	€18,635	€89	56%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (30)
Appartement avec terrasse privée	€27,177	€132	55%	2	2	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (5)
La Nova - appartement cosy et calme \| Parking	€20,409	€55	97%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Petite maison cosy à Nantes	€24,651	€98	69%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Spacious,bright and quiet	€32,727	€146	58%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (198)
T3 de 68m2 avec jardin, à 5mn gare et centre ville	€24,571	€89	72%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (30)
Appartement, proche tramway	€31,967	€88	97%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Le Charismatique	€18,857	€71	68%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Appartement au bord de l'erdre avec parking	€29,851	€82	97%	2	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (65)
Appartement de 50m2 entièrement rénové	€13,955	€64	58%	2	1	3	€24	❌	❌	❌	Y / N	⭐️ 4.8 (82)
Duplex moderne style cosy loft	€30,285	€118	70%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Charmant T3 proche de la Beaujoire.	€10,417	€64	44%	2	1	3	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
BLANCHE DE CASTILLE - 2 bedrooms with parking	€26,347	€100	69%	2	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.3 (36)
La Poudrerie (logement entier)	€21,219	€74	78%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Appartement cosy, rénové avec goût - Nantes	€26,061	€99	71%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (83)
Jolie F3 au bord de l'erdre spacieuse	€20,151	€95	58%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (43)
Chez Thierry et Annick	€25,571	€74	94%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (188)
Appartement cosy : Gare 5 min/Home cinéma/Vélos	€18,849	€66	75%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (102)
Appartement 2 chambres 4 pers. 5 min centre ville	€14,549	€68	53%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
Appartement cosy jardin des plantes, parking privé	€39,622	€160	67%	2	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (43)
Grand appartement calme vue Loire	€24,067	€108	59%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Nid de Bonneville - Nantes	€18,892	€117	44%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (1)
T3 Cosy proche Gare - 2 chambres + bureau	€17,241	€67	69%	2	1	4	€20	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Jolie maison lumineuse	€49,889	€136	100%	2	2	4	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Joli T3 - terrasse centre ville	€16,021	€93	47%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Appart 2 chambres Dalby/Doulon	€14,872	€54	73%	2	1	4	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Appartement calme sur les hauts de l'Erdre	€15,475	€54	74%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Charmant appartement au calme/parking privé	€29,798	€91	88%	2	1	3	€34	❌	❌	✅	Y / Y	⭐️ 5 (20)
Appartement Machines de l'ile, 2 chambres, gare	€13,675	€76	47%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
Appartement T3 au calme quartier Chalâtres	€23,448	€65	98%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.8 (55)
Lumineux 63m² Avec Wifi Balcon à Nantes!	€15,801	€90	45%	2	1	2	€77	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
10 min à pieds de La Beaujoire!	€47,538	€133	98%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Le Flamingo-Cosy appart proche centre et gare	€15,359	€64	66%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Charmante maison a deux pas du centre	€22,599	€124	46%	2	1	2	€92	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Appartement proche parc expo (4)	€18,282	€81	61%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (4)
Calme & cosy, Centre-ville de Nantes/Gare	€32,905	€90	100%	2	1	4	€14	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Maison cosy avec patio privé	€52,310	€135	100%	2	2	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-18.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€9,658	-€19,316	-€28,975	-€38,633	-€48,292	-€96,584	-€289,753
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€196,341	€192,863	€189,570	€186,467	€183,562	€172,198	€195,699

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.71%

Cap Rate

0.74%

Return on Investment

-1.62%

4 Rue Anita Conti Nantes, Pays de la Loire, 44300

2 bed • 1 bath • 6 guests

Purchase Price

€15,791

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €61/night at 71% occupancy.Projected nightly rate is €95/night at 69% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

40 Airbnb Comparables

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

€24,448

Avg annual revenue

69%

Avg occupancy rate

€95

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

€25k

€40k

€55k

-€9,658

Profit

Revenue

€15,791

Operating Expenses

€14,303

Operating Income

€1,488

Mortgage & Taxes

€11,146

Profit (Cash Flow)

-€9,658

€51,597

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€5,597

Closing Costs

€6,000

Total

€51,597

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.71%

Cap Rate

0.74%

Return on Investment

-1.62%