BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Rue de la Fidélité, Paris, IDF, 75010

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$52,770

Profit (Cash Flow)

$18,334

Cash on Cash Return

557.6%

Annual Revenue

$52,770

AirDNA projects $144/night at 77% occupancy ($40,498). Airbtics projects $156/night at 73% occupancy ($41,593). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 84% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,801	$40,905	$53,685	$69,828
Occupancy	63%	73%	84%	92%
Nightly Rate	$123	$151	$172	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely apartment in the heart of the Paris	$42,135	$156	73%	1	1.5	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (41)
Modern apt top floor with AC, balcony and view	$55,933	$204	73%	1	2	2	$102	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Paris : super appartement	$35,189	$116	82%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Cosy studio / Gare de l'Est, Saint-Martin	$46,912	$127	100%	1	1	2	$43	❌	❌	❌	N / Y	⭐️ 4.5 (281)
charmant studio sous les toits de Paris	$29,347	$104	76%	1	1	1	$22	❌	❌	❌	N / N	⭐️ 5 (94)
Appartement charmant 75010	$25,660	$171	41%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Architect's Triplex - Haut Marais	$57,031	$158	98%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (354)
143 - Urban Charming Flat in Center of Paris	$41,371	$154	69%	1	1	1	$124	❌	❌	❌	N / Y	⭐️ 4 (18)
Paris 10 : appartement design avec balcon	$63,313	$327	51%	1	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Petit appartement avec vue sur le ciel parisien	$17,819	$65	73%	1	0	2	$30	❌	❌	❌	N / Y	⭐️ 4.7 (42)
Modern and Cozy Apartment in Paris, 10th	$43,205	$184	63%	1	1	3	$96	❌	❌	❌	Y / Y	⭐️ 5 (64)
Studio Canal St Martin/Gare de l'Est/EUROSTAR/CDG	$20,592	$121	45%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (134)
Appartement 48 m² + 15 m² de terrasse privative	$55,460	$197	76%	1	1	4	$38	❌	❌	❌	Y / Y	⭐️ 5 (38)
Appartement type loft (Paris X)	$32,595	$122	73%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (62)
amazing studio coeur de Paris	$13,937	$68	56%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 4.5 (46)
Charmant appartement plein centre	$37,395	$149	68%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (12)
Bel appartement typique parisien	$39,884	$193	55%	1	1	2	$43	❌	❌	❌	Y / N	⭐️ 5 (4)
Charming Studio Paris	$24,413	$126	50%	1	1	2	$32	❌	❌	❌	N / Y	⭐️ 0 (2)
Faubourg Saint-Denis	$59,391	$166	96%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (150)
Loft cosy lumineux perché - 75010	$39,166	$124	85%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Paris Paradis : appartement douillet	$47,526	$140	92%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (90)
Studette sous les toits	$24,452	$71	92%	1	1	3	$33	❌	❌	❌	N / N	⭐️ 5 (26)
Sunny Chateau D'Eau	$32,359	$161	54%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Architect's Duplex - Haut Marais	$34,085	$97	94%	1	1	3	$71	❌	❌	❌	N / Y	⭐️ 4.5 (257)
❤️Small atypical studio in the center of Paris ❤️	$43,708	$144	81%	1	1	2	$53	❌	❌	✅	N / Y	⭐️ 4.5 (265)
Joli appartement centre de Paris	$33,782	$142	65%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
La crème de Paris à 2 pas !	$33,533	$140	64%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 4.3 (12)
Proche du canal Saint-Martin	$40,779	$120	92%	1	1	5	$27	❌	❌	✅	Y / Y	⭐️ 5 (34)
Lovely candy ,paris center opera marais	$48,176	$158	82%	1	1	3	$59	❌	❌	❌	N / Y	⭐️ 5 (197)
Duplex atypique	$41,967	$176	64%	1	1	4	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Magnifique appartement canal Saint Martin	$61,151	$208	79%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (4)
Parisian flat, atypical and artistic	$48,958	$182	72%	1	1	2	$65	❌	✅	✅	Y / Y	⭐️ 5 (15)
Studio with view in private passage	$18,973	$97	53%	1	1	1	$11	❌	❌	❌	N / N	⭐️ 4.5 (44)
The Designer Apartment Paris	$117,692	$421	76%	1	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cosy 2 pièces, centre de Paris	$32,530	$128	68%	1	1	1	$33	❌	❌	❌	N / Y	⭐️ 5 (12)
Appartement cosy et calme en plein coeur de Paris	$53,653	$168	87%	1	1.5	4	$33	❌	❌	❌	Y / Y	⭐️ 5 (59)
Superbe Appartement 4p- Paradis	$69,866	$212	89%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Appartement au cœur du 10e	$52,842	$170	84%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (70)
Design studio at Canal St. Martin	$44,671	$145	83%	1	1	3	$43	❌	❌	✅	Y / Y	⭐️ 5 (35)
Appartement au coeur de Paris	$35,853	$158	62%	1	1	5	$0	❌	❌	❌	Y / N	⭐️ 5 (11)

Return Metrics

557.59% 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)	$18,333	$36,667	$55,001	$73,334	$91,668	$183,337	$550,011
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	$18,333	$36,667	$55,001	$73,334	$91,668	$183,337	$550,011

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

557.59%

Payback Period Days

Return on Investment

557.59%

3 Rue de la Fidélité F Paris, Île-de-France, 75010

1 bed • 1 bath • 3 guests

Monthly Rent

$52,770

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $144/night at 77% occupancy.Projected nightly rate is $156/night at 73% occupancy.

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.

$42,432

Avg annual revenue

73%

Avg occupancy rate

$156

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

$15k

$45k

$80k

$120k

$18,334

Profit

Revenue

$52,770

Operating Expenses

$15,237

Operating Income

$37,534

Net Effective Rent

$19,200

Profit (Cash Flow)

$18,334

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

557.59%

Payback Period Days