BNBCalc Short Term Rental Rental Arbitrage Analysis 14 Rue Pache, Paris, France

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€48,312

Profit (Cash Flow)

€15,824

Cash on Cash Return

494.8%

Annual Revenue

€48,312

AirDNA projects €141/night at 80% occupancy ($41,207). Airbtics projects €147/night at 71% occupancy ($38,084). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, €165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,005	€36,678	€49,517	€67,444
Occupancy	62%	69%	80%	97%
Nightly Rate	€126	€143	€165	€185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
KLINT ART - Cozy loft in Paris 11th with AC	€39,084	€105	97%	1	2	2	€94	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Studio cosy et lumineux	€28,414	€102	74%	1	2	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Cosy flat - TownHall of 11e	€32,185	€126	69%	1	2	2	€42	❌	❌	❌	N / Y	⭐️ 5 (28)
Cozy apartment in Voltaire near Bastille	€23,907	€146	41%	1	2	2	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
750ft² - Arty & calm haven in vibrant neighborhood	€54,373	€169	86%	1	2	2	€84	❌	❌	❌	Y / Y	⭐️ 5 (26)
Appartement au cœur du 11e - Quartier Roquette	€33,687	€151	56%	1	2	2	€126	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Magnifique appartement 1 chambre - Voltaire	€58,569	€237	67%	1	2	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (70)
Paris, 11eme, Cozy apartment with King size bed	€34,835	€159	57%	1	2	5	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Lovely Typical Paris L2	€46,142	€165	74%	1	2	2	€48	❌	❌	❌	N / Y	⭐️ 4.7 (113)
Quiet 1-bedroom flat near le Marais and Bastille	€38,073	€137	75%	1	2	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cosy appartement - cœur de Paris avec Parking	€43,250	€140	83%	1	2	3	€42	❌	❌	❌	Y / N	⭐️ 5 (23)
Charmant 2 pièces métro voltaire	€46,864	€127	99%	1	2	3	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Métro Voltaire, rue Pache, avec Air Conditionné	€28,143	€115	67%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Appartement 40m2 11eme Voltaire	€21,978	€95	63%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Petion Street, VOLTAIRE metro station, with A/C	€34,771	€128	74%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.7 (259)
1565: Welcoming & Cosy Flat near République	€45,249	€184	63%	1	1	1	€89	❌	❌	❌	Y / Y	⭐️ 4 (7)
Charmant 2 pièces en plein cœur Paris avec A/C	€22,522	€138	44%	1	1	2	€31	❌	❌	❌	N / N	⭐️ 4.4 (58)
Cosy 1 bedroom - heart of Paris	€27,482	€120	62%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.4 (29)
Charmant appartement 2/3 pièces.	€20,705	€148	37%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 4 (3)
Joli appartement à Paris	€33,685	€146	62%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Bel appartement proche de Bastille, vraiment cosy	€58,379	€160	100%	1	2	3	€0	❌	❌	❌	Y / N	⭐️ 5 (67)
Grand Appart Spacieux Rénové Paris Métro Wifi	€58,504	€168	95%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
BANkSY MonKEY - Cozy & modern loft in Paris 11th	€37,570	€100	99%	1	1	3	€79	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
La Roquette	€29,318	€138	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Night Beauty - Renovated & Design - Bastille	€39,773	€129	80%	1	1	1	€84	❌	❌	❌	N / Y	⭐️ 4.8 (56)
Charmant 2 pièces Père Lachaise - Bail Mobilité	€31,006	€126	67%	1	2	28	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Joli 2 pièces au coeur du 11e	€27,584	€184	41%	1	1	4	€0	❌	❌	❌	Y / N	⭐️ 4.9 (9)
Heavenly & Cozy Parisian Flat - Place Voltaire	€34,032	€128	70%	1	1	2	€55	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Appart 43m2 cosy et lumineux plein cœur 11eme!	€31,221	€125	67%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Appartement charmant au coeur du 11ème	€47,642	€202	64%	1	1	2	€16	❌	❌	❌	Y / N	⭐️ 5 (12)
Modern apt-1BR/4P-Atelier des lumières museum	€45,387	€160	74%	1	1	3	€84	❌	❌	❌	N / Y	⭐️ 4.4 (85)
Design & Comfort- Architect Apt	€51,490	€146	96%	1	1	5	€106	❌	❌	❌	Y / Y	⭐️ 4.8 (231)
☘︎ Entire apartment in calm part of central Paris	€34,643	€172	54%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
appartement authentique avec vue sur tout Paris	€39,878	€167	64%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (67)
Charmant deux pièces Rue Saint-Maur dans le 11e	€49,120	€149	90%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Père Lachaise	€60,110	€202	80%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (60)
Welcome to my parisian jungle in Charonne !	€44,722	€124	97%	1	1	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (15)
Bel appartement calme et central	€34,672	€135	70%	1	1	365	€32	❌	❌	❌	Y / N	⭐️ 5 (15)
Charming 37m² apartment in trendy 11th - !	€31,199	€136	62%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (35)
Kai's Kitchen Paris	€54,430	€204	72%	1	1	2	€125	❌	❌	❌	Y / Y	⭐️ 5 (121)

Return Metrics

494.83% 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)	€15,824	€31,648	€47,472	€63,296	€79,121	€158,242	€474,727
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	€15,824	€31,648	€47,472	€63,296	€79,121	€158,242	€474,727

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

494.83%

Payback Period Days

Return on Investment

494.83%

14 Rue Pache Paris, Île-de-France, 75011

1 bed • 1 bath • 1 guests

Monthly Rent

€48,312

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €141/night at 80% occupancy.Projected nightly rate is €147/night at 71% occupancy.

Occupancy Rate

Top 28% 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.

€38,864

Avg annual revenue

71%

Avg occupancy rate

€147

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

€20k

€35k

€45k

€60k

€15,824

Profit

Revenue

€48,312

Operating Expenses

€14,488

Operating Income

€33,824

Net Effective Rent

€18,000

Profit (Cash Flow)

€15,824

€3,198

Cash Investment

Renos & Furnishing

€3,101

Setup Costs

€97

Total

€3,198

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

494.83%

Payback Period Days