BNBCalc Short Term Rental Rental Arbitrage Analysis 38 Avenue de l'Hers, Toulouse, France

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€19,668

Profit (Cash Flow)

€1,219

Cash on Cash Return

38.5%

Annual Revenue

€19,668

AirDNA projects €51/night at 67% occupancy ($12,493). Airbtics projects €61/night at 67% occupancy ($14,851). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 86% occupancy rate, €63 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,962	€15,105	€20,544	€24,356
Occupancy	48%	69%	86%	94%
Nightly Rate	€49	€58	€63	€67

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Superbe appartement en Résidence avec piscine	€14,659	€59	65%	1	2	2	€21	✅	❌	❌	Y / Y	⭐️ 5 (22)
T2 calme, bureau, wifi, parking gratuit	€40,722	€144	77%	1	1	2	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (108)
La Roseraie, avec parking, métro Roseraie, Netflix	€14,624	€58	64%	1	1	3	€67	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
T2 Calme, résidence sécurisée, piscine	€11,135	€49	57%	1	1	2	€37	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Le Factory - 4p - Lumineux & Arboré/Parking/Balcon	€20,907	€62	86%	1	1	1	€57	✅	❌	❌	Y / Y	⭐️ 4.7 (63)
The Charming Balmanese • A/C • Garage • 24/7	€9,268	€51	44%	1	0	2	€52	❌	❌	✅	N / N	⭐️ 4.5 (10)
T2 Lumineux et calme	€13,130	€37	98%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (109)
Appartement T2 cœur de Balma	€24,276	€71	90%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (30)
Appartement T2 Centre Ville parking sécurisé,	€19,369	€58	88%	1	1	2	€33	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Charmant studio donnant sur jardin, près du métro	€12,520	€51	67%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (65)
-Studio lumineux-CLIM-Parking-Métro à 80 mètres-	€15,570	€62	69%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (173)
My Cozy Flat -le JoliMont -Parking -Terrasse-Métro	€18,312	€66	70%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Pause détente en occitanie	€14,554	€65	57%	1	1	4	€41	❌	❌	❌	Y / Y	⭐️ 5 (32)
La terrasse de Balma	€20,861	€58	95%	1	1	2	€46	❌	❌	❌	Y / N	⭐️ 4.8 (23)
T2 Tout Confort avec piscine	€11,191	€66	46%	1	1	2	€0	✅	❌	✅	Y / N	⭐️ 5 (11)
Studio élégant + parking	€14,504	€48	74%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 4.8 (19)
Appartement proche transports, parking gratuit	€22,261	€63	96%	1	2	4	€15	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartement Toulouse	€7,756	€48	44%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (41)
Chez Justine ! Toulouse - Jolimont	€9,460	€58	42%	1	1	2	€15	❌	❌	❌	Y / N	⭐️ 5 (4)
Appartement lumineux calme avec parking souterrain	€18,117	€61	79%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 4.7 (38)
Appart, prix d’Airbnb confort hôtel3* +Forêt	€6,050	€50	33%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.2 (45)
studio Est Toulouse	€13,551	€45	81%	1	1	2	€11	❌	❌	❌	N / N	⭐️ 5 (8)
apparemment confortable lumineux	€10,771	€63	47%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4 (1)
« Primrose » : Mini maison à Toulouse	€17,840	€53	92%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Grand T2 TERRASSE + PARKING PRIVÉE	€8,376	€63	36%	1	1	2	€15	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
Joli appartement piscine - Saliège	€21,606	€67	84%	1	1	1	€29	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
T1 bis dans jardin de ville	€9,783	€40	65%	1	1	2	€11	❌	❌	❌	N / N	⭐️ 4.6 (51)
Apprtement au calme avec jardin	€19,673	€63	85%	1	1	5	€18	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Appartement Cosy - Terrasse - Proche Métro	€14,707	€42	90%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Bel Appt calme et proche centre	€11,229	€63	49%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Joli Apt T2 au calme, arboré, piscine cœur Balma	€13,376	€54	64%	1	1	2	€21	✅	❌	❌	N / Y	⭐️ 4.7 (19)
T2 avec jardin proche centre ville	€20,134	€53	99%	1	1	6	€21	❌	❌	❌	Y / N	⭐️ 4.8 (9)
Grand T2, grand confort, Grand jardin!	€13,379	€84	41%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Facile, Lumineux, Parking, Metro, proche du Centre	€13,624	€64	58%	1	1	3	€11	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
T2 50m² suréquipé : fibre+balcon+piscine à Balma !	€23,545	€66	94%	1	1	4	€31	✅	❌	❌	Y / Y	⭐️ 5 (47)
Studio avec parking, 5 min à pieds du métro	€14,760	€44	91%	1	1	2	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (63)
Aismé	€11,548	€40	78%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (13)
Proche ctre ville T2 pte terrasse jardin parking	€14,561	€57	70%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.8 (141)

Return Metrics

38.47% 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)	€1,218	€2,437	€3,655	€4,874	€6,092	€12,185	€36,555
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	€1,218	€2,437	€3,655	€4,874	€6,092	€12,185	€36,555

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.47%

Payback Period Days

949

Return on Investment

38.47%

38 Av. de l'Hers Toulouse, Occitanie, 31500

1 bed • 1 bath • 1 guests

Monthly Rent

€19,668

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €51/night at 67% occupancy.Projected nightly rate is €61/night at 67% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€15,173

Avg annual revenue

67%

Avg occupancy rate

€61

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

€30k

€40k

€1,219

Profit

Revenue

€19,668

Operating Expenses

€11,249

Operating Income

€8,419

Net Effective Rent

€7,200

Profit (Cash Flow)

€1,219

€3,167

Cash Investment

Renos & Furnishing

€3,071

Setup Costs

€96

Total

€3,167

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

38.47%

Payback Period Days

949