BNBCalc Short Term Rental Investment Analysis Vvf Semur En Auxois, 21140 Le Val-Larrey, France

3 bed • 2 bath • 6 guests • $180,000

BNB

Calc

Annual Revenue

$32,872

Profit (Cash Flow)

$3,376

Cap Rate

8.6%

Annual Revenue

$32,872

AirDNA projects $196/night at 33% occupancy ($23,623). Airbtics projects $180/night at 50% occupancy ($32,871). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 50% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,229	$38,244	$47,630	$49,437
Occupancy	39%	51%	60%	70%
Nightly Rate	$139	$181	$229	$247

Seasonality (Profit by Month)

Return Metrics

6.76% 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)	$3,376	$6,752	$10,129	$13,505	$16,881	$33,763	$101,291
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000
Down Payment	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$188,776	$197,714	$206,819	$216,097	$225,551	$275,668	$538,198

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.76%

Cap Rate

8.62%

Return on Investment

21.13%

Vvf Semur En Auxois Le Val-Larrey, Bourgogne-Franche-Comté, 21140

3 bed • 2 bath • 6 guests

Purchase Price

$32,872

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $196/night at 33% occupancy ($23,623.98). Airbtics projects $180/night at 50% occupancy ($32,871).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$3,376

Profit

Revenue

$32,872

Operating Expenses

$17,353

Operating Income

$15,519

Mortgage & Taxes

$12,142

Profit (Cash Flow)

$3,376

$49,900

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$8,500

Closing Costs

$5,400

Total

$49,900

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.76%

Cap Rate

8.62%

Return on Investment

21.13%