BNBCalc Short Term Rental Rental Arbitrage Analysis 4 Chem. de la Reine, Le Tampon, Saint-Pierre, 97418

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€21,842

Profit (Cash Flow)

€9,151

Cash on Cash Return

288.8%

Annual Revenue

€21,842

AirDNA projects €210/night at 48% occupancy ($36,827). Airbtics projects €76/night at 67% occupancy ($18,628). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, €103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,846	€17,625	€29,267	€37,194
Occupancy	50%	70%	84%	93%
Nightly Rate	€58	€67	€93	€107

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
la clé des champs (chambre Dattier)	€25,911	€76	93%	1	2	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (121)
Charmant T2 refait à neuf à mi-hauteur, Le Tampon	€12,801	€64	55%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Bungalow les Camélias	€13,235	€68	51%	1	2	2	€21	❌	❌	❌	N / Y	⭐️ 5 (26)
Les chalets de Janette 2	€8,882	€64	36%	1	2	3	€46	❌	❌	❌	Y / N	⭐️ 5 (8)
Bungalow de charme à la Plaine des Cafres	€17,881	€63	78%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (250)
Le Chaleureux	€21,366	€73	79%	1	2	2	€21	❌	❌	❌	N / Y	⭐️ 4.7 (150)
Logement paisible, La Plaine des Cafres.	€23,516	€107	57%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (15)
Shanti Retreat	€13,137	€67	53%	1	1	1	€5	❌	❌	❌	Y / Y	⭐️ 5 (237)
Les chalets de Janette 1	€7,996	€63	33%	1	2	3	€46	❌	❌	❌	Y / N	⭐️ 4.8 (17)
Le Figuier , Chalet-Studio	€17,564	€58	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (165)
The Helen’s home dépendance de charme	€11,878	€52	58%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (201)
La clé des champs (chambre Tamarin)	€19,499	€55	97%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (354)
Le bourbon pointu	€15,162	€52	78%	1	1	1	€5	❌	❌	❌	N / N	⭐️ 4.7 (655)
Logement entier, Bourg-Murat	€15,650	€62	66%	1	1	2	€21	❌	❌	❌	N / N	⭐️ 4.7 (25)
Plaine des cafres bungalow avec jacuzzi	€15,894	€97	43%	1	1	1	€21	❌	✅	❌	Y / Y	⭐️ 4.8 (15)
Le bourbon pointu, situé entre mer et montagne.	€22,778	€67	91%	1	1	2	€26	❌	✅	❌	Y / Y	⭐️ 5 (19)
Charmante Maison a Pont D'yves Le TAMPON	€6,888	€61	31%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Logement de vacance charmant, avec vue panoramique	€16,126	€77	57%	1	1	1	€2	❌	❌	❌	Y / N	⭐️ 4.8 (28)
Logement entier	€15,543	€47	87%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (24)
Bellevue Mer & Montagne **	€16,294	€58	77%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (108)
Bungalow confortable avec parking gratuit	€27,579	€89	85%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Le Panoramique Loft	€32,566	€110	81%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 4.4 (24)
La p'tite maison dans la prairie	€6,701	€19	95%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.4 (8)
bungalow au P'tit coin d'paradis réunion	€10,262	€93	30%	1	1	2	€0	❌	✅	❌	N / N	⭐️ 4.7 (30)
L'Empreinte : Oasis in a Tropical Garden	€55,010	€165	90%	1	1	2	€32	✅	❌	❌	Y / Y	⭐️ 5 (32)
Dôme A ciel ouvert	€16,484	€119	38%	1	1	1	€0	❌	✅	❌	N / N	⭐️ 4.5 (59)
Chalet cosy, Panorama montagne, Jardin clôturé	€30,784	€105	78%	1	1	2	€32	❌	❌	✅	Y / Y	⭐️ 5 (17)
Le Margaret Holidays Appt 01	€33,516	€191	48%	1	2	1	€0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Ressourcez-vous en pleine nature	€7,512	€68	30%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4 (2)
Bungalow confortable	€21,996	€95	63%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
My HOME " chalet volcan"	€18,057	€61	79%	1	1	2	€26	❌	✅	✅	N / N	⭐️ 4.7 (54)
Charmant F2, Randonnée & Détente	€14,812	€58	70%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
bungalow neuf	€30,515	€99	84%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (3)
Gîtes Loisirs Braslontan	€8,296	€47	48%	1	1	7	€0	❌	✅	❌	Y / Y	⭐️ 5 (2)
Ti coin les hauts	€9,849	€55	49%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 5 (1)
La Cabane	€16,758	€52	88%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.8 (207)
Appartement Le Champ d'Elle	€10,854	€55	54%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Le Rosaire	€18,281	€70	71%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (20)
Bungalow proche maison du volcan	€25,040	€68	100%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 4.5 (28)
STUDIO tout équipé avec Jacuzzi	€37,737	€103	100%	1	1	1	€0	❌	✅	❌	Y / N	⭐️ 5 (1)

Return Metrics

288.81% 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)	€9,150	€18,301	€27,452	€36,602	€45,753	€91,506	€274,520
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	€9,150	€18,301	€27,452	€36,602	€45,753	€91,506	€274,520

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

288.81%

Payback Period Days

126

Return on Investment

288.81%

4 Chem. de la Reine Le Tampon, Saint-Pierre, 97418

1 bed • 1 bath • 2 guests

Monthly Rent

€21,842

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €210/night at 48% occupancy.Projected nightly rate is €76/night at 67% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

€18,765

Avg annual revenue

67%

Avg occupancy rate

€76

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

€20k

€40k

€55k

€9,151

Profit

Revenue

€21,842

Operating Expenses

€11,491

Operating Income

€10,351

Net Effective Rent

€1,200

Profit (Cash Flow)

€9,151

€3,168

Cash Investment

Renos & Furnishing

€3,072

Setup Costs

€96

Total

€3,168

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

288.81%

Payback Period Days

126