BNBCalc Short Term Rental Investment Analysis 7 Rue d'Antoine, Cotignac, France

2 bed • 1 bath • 4 guests • €125,000

BNB

Calc

Annual Revenue

€19,129

Profit (Cash Flow)

€13,464

Cap Rate

11.5%

Annual Revenue

€19,129

AirDNA projects €87/night at 50% occupancy ($15,913). Airbtics projects €121/night at 55% occupancy ($24,224). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, €105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,518	€23,452	€40,471	€55,627
Occupancy	41%	56%	69%	82%
Nightly Rate	€82	€113	€158	€182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartement avec Terrasse plein sud	€16,542	€70	64%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (221)
Logement pour 6 « Cocon Sauge »	€14,213	€66	56%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (99)
Duplex au pied de rocher	€12,699	€48	67%	2	1	1	€43	❌	❌	✅	Y / N	⭐️ 4.5 (13)
Maison Troglodyte dans la falaise de tuf	€31,486	€121	69%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (384)
Duplex The Imprévu in Cotignac	€30,709	€100	82%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (13)
L'Appart all inclused Cotignac confort prix promo	€15,138	€82	50%	2	1	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (57)
Le Platane	€38,970	€136	75%	2	2	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (13)
Charming duplex for 2–4 adults, in a quiet area.	€13,627	€83	45%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Maison Caryatides	€35,769	€141	69%	2	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cocon Coquelicot 6 couchages	€11,519	€67	45%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (53)
Belle Etoile	€48,967	€173	77%	2	1.5	1	€76	❌	❌	✅	Y / Y	⭐️ 5 (11)
Cocon mimosa pour 6 personnes	€9,614	€67	35%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (44)
Assinie II : House in Provence Verte	€19,782	€82	65%	2	1.5	4	€57	✅	❌	✅	Y / Y	⭐️ 5 (25)
House with pool - 5 people	€36,088	€196	40%	2	3	4	€209	✅	❌	✅	Y / Y	⭐️ 0 (2)
Maison de village	€11,095	€72	42%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
South Park Lodges - Sous les pins	€20,757	€139	40%	2	1.5	2	€42	✅	❌	❌	N / Y	⭐️ 5 (30)
La maisonnette Paola	€15,019	€65	63%	2	1	4	€0	❌	❌	✅	Y / Y	⭐️ 4 (8)
Appartment with magnificent view	€11,733	€92	33%	2	1	3	€143	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Cantalupo	€18,228	€108	46%	2	1.5	4	€0	✅	❌	❌	N / Y	⭐️ 5 (6)
Appartements jardin piscine	€41,464	€186	61%	2	2	2	€0	✅	❌	❌	Y / N	⭐️ 5 (1)
Charming appartment with garden	€16,918	€92	48%	2	1	3	€143	❌	❌	❌	Y / N	⭐️ 4.5 (27)
Charming Cottage with access to infinity pool	€14,463	€93	41%	2	1	2	€33	✅	❌	✅	N / Y	⭐️ 4.5 (90)
"Olive" chez les deux lions	€24,852	€117	58%	2	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Luxurious Medieval Bastidon on private wine estate	€53,640	€181	79%	2	1	7	€85	✅	❌	❌	Y / Y	⭐️ 5 (34)
Maison Perchee	€51,469	€202	69%	2	3	1	€95	✅	❌	✅	Y / N	⭐️ 4.5 (6)
Le paradis perdu (4 personnes)	€27,078	€105	67%	2	2	5	€48	✅	❌	❌	Y / Y	⭐️ 5 (7)
maison de village au pied du rocher	€22,726	€129	44%	2	1	3	€43	❌	❌	❌	Y / Y	⭐️ 4 (1)
Maison avec terrasse et piscine	€36,852	€120	81%	2	1	2	€76	✅	❌	❌	Y / Y	⭐️ 5 (17)
Le gîte « les Tarentes « est un endroit calme	€18,977	€121	43%	2	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Calm, idyllic Villa with charme, pool and AC	€80,065	€242	90%	2	2.5	7	€133	✅	❌	❌	Y / Y	⭐️ 5 (20)
Charmant Bastidon à Cotignac, en Provence	€32,868	€158	57%	2	2	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Charmante maison de village à cotignac	€13,416	€87	41%	2	1.5	3	€57	❌	❌	✅	Y / Y	⭐️ 0 (1)
Mas Les Peupliers - Gite with Pool & Tennis Court	€63,352	€182	95%	2	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (96)
Child-friendly villa with pool	€57,248	€182	82%	2	1	2	€95	✅	❌	❌	Y / Y	⭐️ 0 (1)
Appartement + studio + piscine	€54,766	€150	100%	2	2	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Duplex au pied du rocher, clim	€12,065	€94	35%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4 (3)

Return Metrics

52.36% 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)	€13,464	€26,928	€40,392	€53,856	€67,320	€134,641	€403,923
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€112,499	€112,499	€112,499	€112,499	€112,499	€112,499	€112,499
Down Payment	€12,500	€12,500	€12,500	€12,500	€12,500	€12,500	€12,500
Property Appreciation	€2,500	€5,050	€7,651	€10,304	€13,010	€27,374	€101,420
Total Return	€140,964	€156,978	€173,043	€189,160	€205,330	€287,015	€630,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

52.36%

Cap Rate

11.52%

Return on Investment

77.47%

7 Rue d'Antoine 1 Cotignac, Provence-Alpes-Côte d'Azur, 83570

2 bed • 1 bath • 4 guests

Purchase Price

198

Airbnb Investor Score

€5,297

Annual Profit

11.5%

Cap Rate

52.4%

Cash on Cash

€19,129

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €87/night at 50% occupancy ($15,913.64). Airbtics projects €121/night at 55% occupancy ($24,224).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€26,622

Avg annual revenue

55%

Avg occupancy rate

€121

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

€30k

€55k

€80k

€13,464

Profit

Revenue

€19,129

Operating Expenses

€4,727

Operating Income

€14,402

Mortgage & Taxes

€938

Profit (Cash Flow)

€13,464

€21,961

Cash Investment

Down Payment

€12,500

Renos & Furnishing

€9,461

Total

€21,961

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

52.36%

Cap Rate

11.52%

Return on Investment

77.47%