BNBCalc Short Term Rental Rental Arbitrage Analysis 25 Rue Van Loo, Aix-en-Provence, Provence-Alpes-Côte d'Azur, 13100

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$28,215

Profit (Cash Flow)

$5,347

Cash on Cash Return

122.9%

Annual Revenue

$28,215

AirDNA projects $89/night at 69% occupancy ($22,429). Airbtics projects $103/night at 75% occupancy ($28,215). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,783	$25,036	$35,916	$59,682
Occupancy	66%	74%	89%	98%
Nightly Rate	$71	$89	$105	$160

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entrecasteaux · Flat wifi air co hist. center 1-5p	$56,866	$160	92%	1	0	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (351)
T2 spacieux & lumineux centre historique/ parking	$28,188	$126	59%	1	2	1	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Bright, Sunny Apartment with Terrasse, Aix-en-Provence Historical Center	$21,569	$77	74%	1	2	3	$57	❌	❌	✅	Y / Y	⭐️ 4.7 (117)
Augustins Fountain-Cosy studio Centre Historique	$20,513	$80	69%	1	2	2	$22	❌	❌	❌	N / Y	⭐️ 5 (1)
Beautiful apartment in the historical center	$19,361	$88	58%	1	2	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (41)
Charmant T2 au calme et traversant !	$17,357	$71	64%	1	1	2	$11	❌	❌	✅	N / Y	⭐️ 4.5 (303)
Studio refait à neuf	$23,739	$69	94%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (39)
Appartement centre-ville historique d’Aix.	$22,326	$61	100%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (263)
Grand T2 avec terrasse au coeur de la ville	$20,018	$99	52%	1	1	2	$56	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Grand T2 72m2 calme avec cour plein centre clim	$41,700	$115	95%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Ravissant studio au cœur d’Aix & Cours Mirabeau	$18,869	$54	86%	1	1	1	$52	❌	❌	❌	N / Y	⭐️ 4.5 (85)
Chez Stéphanie au cœur d'Aix	$30,799	$99	85%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (178)
Havre de paix-Centre ville-Jardin-Climatisation	$28,707	$75	98%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 4.8 (177)
Modernity & Comfort Downtown Aix en Provence	$30,280	$109	72%	1	1	3	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Appartement d'artiste, centre historique	$20,594	$62	89%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.9 (175)
Gorgeous! heart of Aix en Provence	$19,750	$90	57%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (386)
Appartement T2 calme centre historique AIX EN PCE	$20,171	$65	80%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Superb quiet apartment in the center of Aix	$25,039	$88	75%	1	1	3	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Apartment historic center	$19,417	$72	67%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Beau Loft climatisé centre ville 3’ Crs Mirabeau	$16,869	$68	65%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (265)
Appartement climatisé centre historique d'Aix	$26,017	$93	74%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
HYPERCENTRE APPART ASCENSEUR PARKING PRIVE CLIM	$30,831	$104	81%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Studio Mezzanine Cardeurs	$35,898	$90	99%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (181)
Studio centre Rotonde	$20,444	$57	98%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (120)
Blue Fountain Luxueux Studio Aix Centre Historique	$24,837	$92	72%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.8 (24)
T2 50M2 full center free parking quiet clear	$23,767	$69	92%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (359)
Aix Very Central and Cosy \| A/C \| Free Netflix	$29,678	$81	98%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (298)
Leydet · Rotonde-Up to 6 people-Lift-Air Con	$59,008	$164	93%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (417)
Le petit Méditerranéen	$24,890	$96	68%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
APPARTEMENT CLIMATISÉ CALME 45m2 HYPERCENTRE COSY	$24,200	$87	76%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Un écrin caché avec jardin suspendu centre-ville	$35,898	$130	74%	1	1	3	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
Bernardines wifi / air co / terrace/ 5p.	$55,267	$162	89%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (327)
Charming T2 in the Historic Center of Aix	$22,716	$88	68%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (183)
Location de charme, coeur historique	$25,140	$93	71%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
Terrasse au cœur du vieil Aix, Clim (A/C) & wifi	$18,507	$67	75%	1	1	5	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (188)
Gorgeous flat - historical center - luminous quiet	$20,468	$112	46%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 4.8 (367)
Appartement exceptionnel parking centre-ville Aix	$64,304	$270	63%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (2)
Aix centre historique : Magnifique T2 moderne	$27,154	$88	81%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (31)

Return Metrics

122.92% 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)	$5,347	$10,694	$16,041	$21,388	$26,735	$53,471	$160,414
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	$5,347	$10,694	$16,041	$21,388	$26,735	$53,471	$160,414

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

122.92%

Payback Period Days

297

Return on Investment

122.92%

25 Rue Van Loo Aix-en-Provence, Provence-Alpes-Côte d'Azur, 13100

1 bed • 1 bath • 1 guests

Monthly Rent

$28,215

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $89/night at 69% occupancy.Projected nightly rate is $103/night at 75% occupancy.

Occupancy Rate

Top 48% 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.

$27,991

Avg annual revenue

75%

Avg occupancy rate

$103

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

$10k

$25k

$45k

$65k

$5,347

Profit

Revenue

$28,215

Operating Expenses

$15,668

Operating Income

$12,547

Net Effective Rent

$7,200

Profit (Cash Flow)

$5,347

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

122.92%

Payback Period Days

297