BNBCalc Short Term Rental Investment Analysis Pl. de la Barre, Deuil-la-Barre, IDF, 95170

1 bed • 1 bath • 1 guests • €150,000

BNB

Calc

Annual Revenue

€24,307

Profit (Cash Flow)

€3,491

Cap Rate

7.7%

Annual Revenue

€24,307

AirDNA projects €82/night at 60% occupancy ($17,938). Airbtics projects €81/night at 59% occupancy ($17,434). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, €88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,418	€15,614	€25,333	€40,539
Occupancy	42%	55%	76%	92%
Nightly Rate	€65	€74	€88	€117

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Promotion du jour - Le Rosier	€8,527	€69	34%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (32)
Un petit coin de paradis près de Paris	€27,151	€72	100%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 5 (12)
Charmant 2 Pièces à 800 m du Lac & Casino	€26,781	€78	90%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (163)
Appartement Enghien les bains	€13,441	€51	68%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (349)
Studio Exotique Centre 10mn Paris	€12,623	€65	52%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 5 (47)
Cocon du Lac à 15 min de Paris	€22,443	€83	71%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (75)
Magnifique F2 centre-ville 12 min Paris - 4 pers.	€12,957	€65	51%	1	1	1	€44	❌	❌	✅	Y / Y	⭐️ 4.6 (226)
T2 Hyper Centre / 10 min Paris / Lac / Casino	€21,293	€89	64%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (113)
Romance Jacuzzi	€20,525	€137	37%	1	1	1	€46	❌	✅	❌	N / N	⭐️ 5 (112)
15 minutes de la gare du Nord (PARIS).	€21,062	€62	92%	1	1	2	€10	❌	❌	✅	Y / Y	⭐️ 4.5 (207)
Promotion du Jour - L'Olivier	€9,364	€80	32%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Cosy 2 Rooms Appmt with 2 Sunny Terrasses	€15,467	€69	57%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (85)
Gorgeous calm appartement 2p 15 min from Paris	€24,886	€81	78%	1	1	2	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
~L'Emeraude de LouisXVI	€32,993	€117	77%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Appartement lumineux à 2 pas d’Enghien	€14,082	€67	55%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (32)
Appartement F2	€27,245	€75	99%	1	1	5	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
coconing flat	€15,530	€48	84%	1	1	2	€56	❌	❌	❌	Y / Y	⭐️ 5 (272)
Appartement proche du lac	€13,438	€70	51%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 5 (49)
L'Ecrin Bleu - Proche Paris	€19,994	€78	66%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Le petit parisien - Gare Epinay Villetaneuse	€16,251	€95	45%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (4)
Charmant F2 à deux pas de Paris et Stade de France	€13,244	€82	42%	1	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Paris Gare du Nord en 13 min - Le Palmier	€6,371	€56	31%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 3.9 (24)
Promotion du jour - Le Figuier	€7,402	€81	25%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
City centre 2 Rooms Bright 15min Paris	€11,801	€84	36%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
Bel Appartement Proche PARIS JO 2024	€16,655	€102	43%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Large 2 rooms apartment Lac d’Enghien and Casino	€25,631	€124	54%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 5 (75)
Cosy apartment in residential area	€12,179	€44	76%	1	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Appartement calme et jardin proche Stade de France	€19,439	€171	31%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (5)
Studio idéal proche paris	€8,395	€65	32%	1	1	2	€26	❌	❌	❌	Y / N	⭐️ 5 (12)
Apart Center, Casino, Lake Enghien, Train Station	€27,490	€116	62%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 5 (47)
Suite Saphir - Paris à 10 min - Apt d'exception	€23,032	€142	42%	1	1	1	€56	✅	❌	❌	Y / Y	⭐️ 4.6 (26)
Appartement F2, proche du lac	€10,383	€63	44%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 5 (64)
Maisonette 2 rooms-terrace 50 m2 any comfort	€13,463	€102	32%	1	2	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (1)
Petit studio proche gare	€14,677	€43	93%	1	1.5	7	€9	❌	❌	❌	Y / N	⭐️ 5 (23)
Deuil-la-Barre appartement neuf 40 m2 en résidence	€14,753	€73	55%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Hyper centre Enghien les Bains/2 pièces	€25,430	€69	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Charmant appartement avec balcon, vue sur le parc	€22,544	€88	69%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (8)
Magnifique F2 desing tout confort 12min Paris	€16,749	€65	68%	1	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.5 (118)
New appartement cosy 15 min de Paris	€18,216	€60	83%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (27)
Appartement cosy aux portes de Paris	€13,435	€61	54%	1	1.5	5	€51	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

9.3% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,491	€6,982	€10,473	€13,964	€17,455	€34,910	€104,730
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€157,991	€166,117	€174,382	€182,790	€191,346	€236,497	€468,819

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.3%

Cap Rate

7.66%

Return on Investment

26.92%

Pl. de la Barre Deuil-la-Barre, Île-de-France, 95170

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€3,491

Annual Profit

7.7%

Cap Rate

9.3%

Cash on Cash

€24,307

Annual Revenue

BNBCalc predicts this property will get $81 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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.

€17,433

Avg annual revenue

59%

Avg occupancy rate

€81

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

€3,491

Profit

Revenue

€24,307

Operating Expenses

€12,816

Operating Income

€11,491

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€3,491

€37,534

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€3,034

Closing Costs

€4,500

Total

€37,534

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.3%

Cap Rate

7.66%

Return on Investment

26.92%