BNBCalc Short Term Rental Investment Analysis Rue de Rivoli, Paris, Île-de-France,

2 bed • 1 bath • 4 guests • $400,000

BNB

Calc

Annual Revenue

$213,712

Profit (Cash Flow)

$158,215

Cap Rate

44.9%

Annual Revenue

$213,712

AirDNA projects $463/night at 66% occupancy ($111,611). Airbtics projects $530/night at 78% occupancy ($150,991). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 92% occupancy rate, $636 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$80,504	$132,992	$216,097	$326,052
Occupancy	70%	81%	92%	95%
Nightly Rate	$311	$444	$636	$929

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious 2 Bedrooms Louvre Moulins Free Netflix	$211,054	$607	95%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Exceptional apartment 2BD/6P - Tuileries/Louvre	$138,941	$429	86%	2	2.5	3	$118	❌	❌	❌	N / N	⭐️ 4.5 (33)
Pied A Terre Saint Honoré	$276,085	$984	76%	2	2	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (58)
Historical Flat Facing Louvre & Tuileries, 95m2	$154,965	$454	93%	2	2	3	$108	❌	✅	❌	Y / Y	⭐️ 5 (293)
Charming Apt at the High Fashion Neighborhood	$187,232	$625	81%	2	2.5	4	$162	❌	❌	❌	Y / Y	⭐️ 4.5 (113)
Marvelous 2 bedrooms - Saint Honoré / Palais Royal	$91,080	$293	82%	2	1	1	$185	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Beautiful 2BDR near Palais Royal & Tuleries	$97,413	$406	65%	2	2	2	$118	❌	❌	❌	Y / Y	⭐️ 5 (158)
Paris : Charming and spacious apartment !	$70,382	$224	84%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Modern 2 bedrooms near Louvre	$146,153	$408	96%	2	3	3	$185	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
Paris Tuileries superb modern 2 bedroom apartment.	$206,234	$716	78%	2	2	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (77)
Paris 1er_Louvre_Rue Saint Honoré - Loft_Terrasse	$234,544	$671	95%	2	1	1	$102	❌	❌	✅	Y / Y	⭐️ 5 (220)
Beautiful Loft with Terrace - Louvre Museum V	$133,183	$402	88%	2	2	2	$194	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
Pied A Terre Tuileries	$238,968	$850	76%	2	2	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (33)
Magnificent apartment - 2BR/6P - Musée du Louvre	$82,823	$238	92%	2	1	3	$113	❌	❌	❌	Y / N	⭐️ 4.4 (92)
Ultra Central stay by Tuileries, Louvre, Vendôme	$39,155	$220	47%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (21)
Amazing Apartment by The Louvre	$97,857	$474	56%	2	1.5	2	$162	❌	❌	❌	Y / Y	⭐️ 5 (173)
Perfecta Homes	$54,360	$434	34%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (264)
Appartement à Paris Opéra Louvre	$75,415	$251	81%	2	1	3	$102	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Beautiful, facing the Louvre museum	$88,628	$396	60%	2	1	4	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (330)
Cute flat Louvre Palais Royal 2 bedrooms calm	$96,440	$338	77%	2	1	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (21)
Angelina Le Meurice Rivoli flat	$97,192	$316	83%	2	2.5	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (44)
Richelieu ChicSuites	$97,835	$277	95%	2	2	3	$124	❌	❌	❌	Y / Y	⭐️ 4.5 (197)
Elegant apartment - 2BR/6P - Palais Royal	$199,790	$553	97%	2	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Appartement trois pièces cosy et confortable	$103,655	$296	95%	2	1	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (173)
Charming & Design House - 5min Opera & Louvre	$99,792	$270	100%	2	2	2	$81	❌	❌	❌	Y / Y	⭐️ 4.5 (250)
Highstay - Serviced Apartments - Alger I	$277,011	$923	82%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (96)
Paris Rue SaintHonoré superbe appartement de 93m2,	$134,943	$680	54%	2	3.5	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (118)
Louvre-Palais Royal 1	$135,490	$537	68%	2	1.5	1	$163	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Sweett \| Madeleine I	$142,705	$433	89%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4 (15)
Highstay - Serviced Apartments - Saint-Honoré V	$215,424	$829	71%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (124)
Highstay - Serviced Apartments - Saint-Honoré I	$324,891	$1,216	73%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (100)
Luxurious 100-sqm apartment next to Place Vendome	$133,982	$536	68%	2	2	2	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Highstay - Serviced Apartments - Saint-Honoré IV	$321,553	$1,156	76%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (125)
Highstay - Serviced Apartment - Saint-Honoré VI	$309,395	$1,158	73%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (113)
GuestReady - Bright near the Louvre, Central Paris	$142,942	$592	65%	2	1	1	$244	❌	❌	❌	Y / Y	⭐️ 5 (61)
Charming flat in the heart of Paris Cherubini	$113,225	$326	94%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (145)
Sweett \| Monsigny VI	$103,265	$288	96%	2	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 4 (28)
Top Floor+Prime Location+ Elevator+Close to Louvre	$42,362	$218	52%	2	1	2	$49	❌	❌	❌	Y / N	⭐️ 4.5 (16)
Louvre Palais Royal Elegant Two Bedroom	$198,629	$603	90%	2	2	5	$323	❌	❌	✅	Y / Y	⭐️ 5 (43)
Sumptuous apartment Louvre/Palais Royal	$200,392	$600	91%	2	2.5	1	$103	❌	❌	❌	Y / Y	⭐️ 4.5 (37)

Return Metrics

163.63% 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)	$158,214	$316,429	$474,643	$632,858	$791,072	$1,582,145	$4,746,436
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$570,214	$740,789	$911,734	$1,083,061	$1,254,782	$2,119,712	$5,717,341

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

163.63%

Cap Rate

44.88%

Return on Investment

181.87%

Rue de Rivoli Paris, Île-de-France

2 bed • 1 bath • 4 guests

Purchase Price

810

Airbnb Investor Score

$158,214

Annual Profit

44.9%

Cap Rate

163.6%

Cash on Cash

$213,712

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $463/night at 66% occupancy ($111,611.26). Airbtics projects $530/night at 78% occupancy ($150,991).

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.

$152,884

Avg annual revenue

78%

Avg occupancy rate

$530

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

$40k

$130k

$225k

$325k

$158,215

Profit

Revenue

$213,712

Operating Expenses

$34,164

Operating Income

$179,547

Mortgage & Taxes

$21,333

Profit (Cash Flow)

$158,215

$96,688

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$4,688

Closing Costs

$12,000

Total

$96,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

163.63%

Cap Rate

44.88%

Return on Investment

181.87%