BNBCalc Short Term Rental Investment Analysis 40 Rue de la Forêt, Fougères, Bretagne, 35300

1 bed • 1 bath • 4 guests • €50,000

BNB

Calc

Annual Revenue

€32,872

Profit (Cash Flow)

€13,562

Cap Rate

32.7%

Annual Revenue

€32,872

AirDNA projects €50/night at 59% occupancy ($10,806). Airbtics projects €51/night at 64% occupancy ($11,931). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,954	€11,784	€16,488	€21,734
Occupancy	52%	64%	77%	90%
Nightly Rate	€41	€49	€57	€64

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yellow \| T2 cosy \| hyper centre	€9,842	€43	61%	1	2	2	€17	❌	❌	❌	Y / Y	⭐️ 4.4 (31)
Appartement duplex hyper centre	€9,456	€42	59%	1	2	2	€20	❌	❌	✅	N / Y	⭐️ 4.9 (56)
La Halte Fougeraise	€10,176	€62	45%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
appartement plein centre ville avec parking privé	€21,431	€64	90%	1	1	2	€4	❌	❌	❌	Y / N	⭐️ 4.6 (15)
L'Escale Fougeraise, appartement vue centre ville	€11,242	€63	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (73)
Profitez d'une douce nuit avec jacuzzi	€22,051	€104	58%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 4.9 (195)
Charmant logement avec jacuzzi sur terrasse privative dans l' hypercentre de FOUGERES.	€20,530	€104	54%	1	1	1	€0	❌	✅	❌	N / Y	⭐️ 5 (307)
Le Nid - Fougères centre historique	€13,195	€59	61%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Studio centre-ville avec coin repas	€6,817	€29	65%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 4.8 (171)
Studio récent centre-ville - Bleu	€9,740	€43	60%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.9 (116)
Appartement avec terrasse	€14,316	€47	84%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (122)
Voyage pro ou visite 🏰 centre ville	€12,130	€40	77%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.9 (304)
Les Remparts	€12,297	€50	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Les hauteurs du château : 2/4 personnes	€14,212	€56	67%	1	1	2	€20	❌	❌	✅	N / Y	⭐️ 5 (43)
Le Cocoon - appartement dans maison du XVIIe	€15,857	€53	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (77)
Appartement dans un quartier calme	€9,117	€38	64%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Confort et calme	€8,610	€35	64%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Château : Tres bel appartement neuf + terrasse	€7,711	€52	40%	1	1	2	€10	❌	❌	❌	Y / N	⭐️ 5 (3)
Appartement avec vue	€15,918	€58	73%	1	1	1	€9	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Logement T2 Rue de Nantes	€9,113	€40	59%	1	1	1	€14	❌	❌	❌	N / N	⭐️ 4.8 (191)
Medieval Getaway	€16,539	€52	87%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
near the mont saint michel and his wilderness bay	€8,600	€57	41%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (44)
L'escapade	€16,290	€63	71%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 4.8 (29)
Le studio du château	€8,316	€39	59%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (36)
Appartement confortable chez Peggy et Sébastien	€10,760	€44	67%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (20)
Studio , centre-ville (rue calme)	€8,023	€50	42%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Appartement centre-ville	€17,521	€48	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
appartement Peggy et Sébastien	€13,530	€43	86%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Chez Lisa, charmante maison de 80m².	€15,941	€57	76%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (0)
agréable petit studio dans intérieure court	€7,055	€47	40%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Studio proche du chateau	€13,256	€39	92%	1	1	1	€8	❌	❌	✅	Y / N	⭐️ 4.8 (56)
studio duplex intérieur court	€8,486	€51	45%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Appartement dans le centre de Fougères	€8,650	€26	91%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Studio récent centre-ville - Gris	€11,659	€40	77%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 5 (81)
Appartement T2 Fougères proche château	€11,356	€56	55%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 3 (1)
La Vieille Ville et le Château à deux pas	€4,368	€28	43%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.6 (177)
fougères centre studio au calme	€21,342	€79	74%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Agréable, proche hyper centre	€17,699	€48	100%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (6)

Return Metrics

88.6% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€13,561	€27,123	€40,684	€54,246	€67,807	€135,615	€406,847
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999
Down Payment	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000
Property Appreciation	€1,500	€3,045	€4,636	€6,275	€7,963	€17,195	€71,363
Total Return	€65,061	€80,168	€95,321	€110,521	€125,771	€202,811	€528,210

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.6%

Cap Rate

32.69%

Return on Investment

103%

40 Rue de la Forêt Fougères, Bretagne, 35300

1 bed • 1 bath • 4 guests

Purchase Price

€32,872

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €50/night at 59% occupancy.Projected nightly rate is €51/night at 64% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

€12,069

Avg annual revenue

64%

Avg occupancy rate

€51

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

€10k

€15k

€25k

€13,562

Profit

Revenue

€32,872

Operating Expenses

€16,524

Operating Income

€16,348

Mortgage & Taxes

€2,787

Profit (Cash Flow)

€13,562

€15,306

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€3,806

Closing Costs

€1,500

Total

€15,306

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

88.6%

Cap Rate

32.69%

Return on Investment

103%