BNBCalc Short Term Rental Rental Arbitrage Analysis Impasse an Avel C'houzi, Douarnenez, France

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€21,834

Profit (Cash Flow)

€9,528

Cash on Cash Return

314.0%

Annual Revenue

€21,834

AirDNA projects €53/night at 64% occupancy ($12,295). Airbtics projects €65/night at 69% occupancy ($16,279). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, €73 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,895	€16,286	€22,472	€30,626
Occupancy	58%	72%	82%	94%
Nightly Rate	€51	€61	€73	€87

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartement centre de Douarnenez	€14,753	€48	84%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (157)
Agréable maison à deux pas du port	€16,549	€45	100%	1	1	7	€0	❌	❌	✅	N / N	⭐️ 4.5 (30)
Centre ville, vue mer, piano, beaucoup de livres	€11,963	€71	46%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (21)
Ty coz	€16,161	€51	87%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (136)
Studio en rdc hyper centre Douarnenez	€9,221	€35	67%	1	1	1	€44	❌	❌	❌	N / N	⭐️ 4.5 (72)
Joli appartement en plein centre ville	€9,637	€46	54%	1	1	3	€40	❌	❌	✅	Y / Y	⭐️ 5 (56)
Charmant petit appartement les pieds dans l’eau .	€21,819	€78	76%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (111)
Appartement Design VIII-Port du Rosmeur-Douarnenez	€31,775	€136	64%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (37)
appartement port rhu	€17,461	€51	94%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (370)
Studio clair et plein de charme en rez de jardin	€16,928	€56	76%	1	1	2	€54	❌	❌	❌	N / Y	⭐️ 5 (62)
superbe appartement duplex en rez-de-jardin	€16,786	€65	71%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (106)
Appartement indépendant exposé sud proche centre	€13,996	€52	74%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Logement privé avec terrasse	€14,788	€41	93%	1	1.5	1	€25	❌	❌	❌	N / N	⭐️ 4 (19)
Gîte du port Rhû	€10,578	€54	54%	1	1	4	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Bel appartement indépendant - 4 personnes	€17,997	€67	73%	1	1.5	3	€0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Pied-à-terre central et calme	€13,521	€56	64%	1	1	3	€10	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lumineux appartement au Rosmeur- Ty Birinig	€17,950	€66	73%	1	1	7	€25	❌	❌	❌	Y / Y	⭐️ 5 (20)
Appartement spacieux avec vue baie et Plomarc’h	€17,719	€64	75%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Duplex de charme hyper centre ville	€10,315	€41	68%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (90)
d2002-Appartement t1 en RDC !	€6,058	€42	39%	1	1	4	€0	❌	❌	✅	Y / N	⭐️ 5 (4)
Agréable maison de ville	€28,330	€87	89%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Appartement de caractère place des halles	€21,680	€90	64%	1	1	2	€44	❌	❌	❌	N / N	⭐️ 4.6 (21)
Studio Ker Midi Douarnenez	€11,497	€85	37%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (5)
Petit appartement sur le Port du Rosmeur	€14,982	€54	74%	1	1	1	€44	❌	❌	❌	N / Y	⭐️ 4.5 (13)
studio indépendant Douarnenez centre	€10,966	€51	56%	1	1	6	€15	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartement duplex 80m2	€24,993	€68	100%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Bel appart "Le Ris" sur Douarnenez !	€14,631	€70	57%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.5 (12)
Appartement centre ville	€7,920	€62	35%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Sailing boats	€13,578	€62	60%	1	1	7	€30	❌	❌	✅	Y / N	⭐️ 4 (6)
"L'Ile Trystan" Appart T2 vue mer	€17,338	€80	59%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 4.5 (9)
Appartement 2 pièces, RDC	€13,496	€50	74%	1	1	6	€0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Appartement centre ville vue mer/terrasse &parking	€17,172	€57	82%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (39)
D4040 - Maison Bretonne Typique Rénovée !	€18,925	€90	50%	1	1	5	€105	❌	❌	✅	Y / Y	⭐️ 4 (6)
Tiny house « The Apple Shack »	€13,848	€38	100%	1	1.5	5	€20	❌	❌	✅	N / N	⭐️ 4.5 (31)
appartement centre-ville	€18,543	€56	90%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (3)
Appartement en centre ville vue Port-Rhu	€19,674	€86	62%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (1)
2 pièces charmant hyper centre.	€22,948	€79	79%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Vue incroyable sur le Rosmeur	€17,995	€68	72%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Appartement RDC au centre-ville	€22,291	€61	100%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

314.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€9,528	€19,056	€28,585	€38,113	€47,641	€95,283	€285,850
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	€9,528	€19,056	€28,585	€38,113	€47,641	€95,283	€285,850

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

314.03%

Payback Period Days

116

Return on Investment

314.03%

Impasse an Avel C'houzi Douarnenez, Bretagne, 29100

1 bed • 1 bath • 1 guests

Monthly Rent

€21,834

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €53/night at 64% occupancy.Projected nightly rate is €65/night at 69% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€16,048

Avg annual revenue

69%

Avg occupancy rate

€64

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

€35k

€9,528

Profit

Revenue

€21,834

Operating Expenses

€11,106

Operating Income

€10,728

Net Effective Rent

€1,200

Profit (Cash Flow)

€9,528

€3,034

Cash Investment

Renos & Furnishing

€2,942

Setup Costs

€92

Total

€3,034

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

314.03%

Payback Period Days

116