BNBCalc Short Term Rental Rental Arbitrage Analysis 28 Grande Rue, Villejust, IDF, 91140

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€18,849

Profit (Cash Flow)

€562

Cash on Cash Return

17.9%

Annual Revenue

€18,849

AirDNA projects €60/night at 57% occupancy ($12,534). Airbtics projects €73/night at 63% occupancy ($16,713). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 72% occupancy rate, €72 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,595	€15,346	€19,791	€24,756
Occupancy	55%	65%	72%	76%
Nightly Rate	€56	€62	€72	€85

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Logement entier, 1 chambre, 1 lit 2 places	€13,225	€57	61%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 5 (21)
Le Studio Nature ✦Terrasse✦Les Logis de Marcoussis	€13,165	€66	51%	1	1	1	€45	❌	❌	❌	Y / Y	⭐️ 5 (59)
La terrasse de Villebon	€10,742	€79	37%	1	1	3	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
A la meulière d'Orsay	€21,249	€77	75%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (187)
Le Bellevue : Superbe appartement avec terrasse	€23,847	€69	89%	1	2	1	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Studio 3 à Paris-Saclay / ORSAY - Le Guichet	€12,120	€53	63%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (57)
Au calme à côté université Paris-Saclay & RER B	€14,545	€60	66%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Le Premier # 2 pièces @ Les Logis de Marcoussis	€18,032	€85	55%	1	1	1	€56	❌	❌	❌	Y / Y	⭐️ 5 (15)
Maisonnette indépendante dans un havre de verdure	€17,065	€70	65%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (63)
L'Atelier ✦ 2 pièces ✦ Les Logis de Marcoussis	€17,777	€80	57%	1	1	1	€56	❌	❌	❌	Y / Y	⭐️ 5 (51)
Appartement au calme ORSAY PARIS	€15,994	€55	75%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Le Bellevue : Bel appartement avec vue splendide	€27,680	€76	92%	1	1.5	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (49)
Studio indépendant 5 mn RER B Orsay- Le Guichet	€15,205	€60	69%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Studio à Orsay à 5 min du RER B Le Guichet	€15,744	€58	73%	1	1	2	€5	❌	❌	❌	Y / N	⭐️ 5 (90)
Studio à 5 min du RER B Le Guichet/ Plateau Saclay	€17,480	€58	81%	1	1	2	€5	❌	❌	❌	Y / Y	⭐️ 5 (119)
Superbe studio neuf, Le Guichet	€14,257	€54	72%	1	1	2	€5	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Appartement plateau de Saclay	€16,397	€62	71%	1	1	3	€32	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Le Studio Rugby ✦Terrasse ✦Les Logis de Marcoussis	€13,551	€72	48%	1	1	1	€45	❌	❌	❌	Y / Y	⭐️ 5 (40)
Studio à côté du RER Le Guichet	€12,276	€54	62%	1	1	2	€5	❌	❌	❌	Y / Y	⭐️ 5 (101)
Studio 2 à Paris-Saclay / ORSAY - Le Guichet	€16,482	€59	76%	1	1.5	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (89)
"Rendez-vous Sensuel : Chapitre Amour & Tentation"	€30,969	€223	38%	1	1	1	€0	❌	✅	❌	N / Y	⭐️ 5 (91)
Duplex rénové en centre-ville	€15,506	€74	56%	1	1	2	€13	❌	❌	❌	N / Y	⭐️ 5 (28)
Appartement en duplex	€15,501	€71	59%	1	1	2	€11	❌	❌	❌	N / Y	⭐️ 5 (57)
Petit coin de paradis Orsay NEW	€14,557	€55	66%	1	1	3	€41	❌	❌	✅	N / Y	⭐️ 5 (66)
T2 - 5P 5' Le Guichet station in Orsay Univ. Paris	€27,633	€101	72%	1	1	2	€72	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
L'Oasis Émeraude - Studio & Jardin	€12,262	€66	47%	1	1.5	1	€20	❌	❌	❌	Y / N	⭐️ 5 (113)
Luxury Marvel Studio - F2	€14,443	€53	69%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (247)
One-bedroom 40 m² apartment	€21,865	€63	92%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 5 (49)
Appartement à proximité de la Gare	€14,754	€55	72%	1	1	2	€5	❌	❌	❌	Y / N	⭐️ 5 (58)
Studio 1 à Paris-Saclay / ORSAY - Le Guichet	€11,122	€51	60%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (62)
maisonnette centre ville palaiseau	€14,322	€57	65%	1	1.5	3	€26	❌	❌	✅	N / N	⭐️ 4.5 (72)
Studio Cosy Neuf Orsay-Proche Ecoles & Entreprises	€16,208	€64	68%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
T2 Cozy Neuf Orsay	€20,176	€71	76%	1	1	2	€46	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Charmant studio tout équipé	€13,431	€57	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Charmant T2 balcon/jardin/RER	€19,413	€69	76%	1	2	4	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Duplex Palaiseau Center - Access Orly Saclay Paris	€16,472	€93	45%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (50)
Studio indépendant calme proche Paris Saclay	€10,388	€53	54%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (102)
M1-Studio écolo Cœur de ville/Confort+/Netflix	€10,629	€47	58%	1	1	1	€43	❌	❌	❌	Y / Y	⭐️ 5 (88)

Return Metrics

17.87% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€561	€1,123	€1,685	€2,247	€2,809	€5,618	€16,855
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	€561	€1,123	€1,685	€2,247	€2,809	€5,618	€16,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.87%

Payback Period Days

2042

Return on Investment

17.87%

28 Grande Rue Villejust, Île-de-France, 91140

1 bed • 1 bath • 2 guests

Monthly Rent

€18,849

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is €60/night at 57% occupancy.Projected nightly rate is €73/night at 63% occupancy.

Occupancy Rate

Top 31% 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.

€16,362

Avg annual revenue

63%

Avg occupancy rate

€72

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

€30k

€562

Profit

Revenue

€18,849

Operating Expenses

€11,088

Operating Income

€7,762

Net Effective Rent

€7,200

Profit (Cash Flow)

€562

€3,142

Cash Investment

Renos & Furnishing

€3,047

Setup Costs

€96

Total

€3,142

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

17.87%

Payback Period Days

2042