BNBCalc Short Term Rental Rental Arbitrage Analysis 60 Rue Faidherbe, Boulogne-sur-Mer, Hauts-de-France, 62200

1 bed • 1 bath • 19 guests • €0

BNB

Calc

Annual Revenue

€11,637

Profit (Cash Flow)

-€5,902

Cash on Cash Return

-203.0%

Annual Revenue

€11,637

AirDNA projects €59/night at 57% occupancy ($12,332). Airbtics projects €54/night at 59% occupancy ($11,621). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, €54 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,858	€11,263	€16,936	€21,990
Occupancy	44%	56%	72%	83%
Nightly Rate	€46	€52	€61	€68

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Au petit Théâtre, appartement Cosy en hyper centre	€16,052	€57	72%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (112)
Le Nausicaá	€14,370	€39	96%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (265)
Le surfeur cosy	€10,697	€41	65%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.5 (552)
Jean Sébastien Bach	€10,047	€61	45%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (37)
Chez Ben & Alex	€13,699	€43	83%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (208)
Petit nid sur la côte	€10,285	€55	50%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (318)
Appartement 57 m2 proche plage et Nausicaa	€13,252	€49	70%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (100)
Appartement L’opale d’Anaé	€19,519	€68	72%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (47)
Les Perles d'Opale - Le Petit Sablé - Hyper centre	€8,074	€52	38%	1	1	2	€37	❌	❌	❌	N / Y	⭐️ 4.5 (31)
STUDIO COCOONING HYPER CENTRE	€6,827	€37	47%	1	1	1	€14	❌	❌	❌	N / N	⭐️ 4.5 (62)
Magnifique appartement 3 personnes tout confort	€9,196	€51	49%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (18)
La Belle Arsène - Les Loges du Théâtre Monsigny	€6,791	€42	40%	1	1	2	€23	❌	❌	❌	N / Y	⭐️ 4.5 (10)
Le Nouveau Monde - Les Loges du Théâtre Monsigny	€8,486	€46	47%	1	1	2	€17	❌	❌	❌	N / Y	⭐️ 5 (19)
Appartement moderne centre-ville, proche Remparts	€14,727	€51	73%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
le Zola Studio cosy centre ville	€7,233	€49	40%	1	1	2	€14	❌	❌	✅	Y / Y	⭐️ 5 (33)
Studio Oslo au cœur de la ville	€10,758	€35	79%	1	1	1	€22	❌	❌	✅	N / Y	⭐️ 4.5 (57)
Appartement en centre-ville avec vue sur le port	€15,833	€72	54%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (40)
Lovely studio lumineux centre ville	€9,547	€38	66%	1	1.5	2	€12	❌	❌	✅	Y / Y	⭐️ 5 (84)
"L'Embarcadère", situé à 5 mn à pied de Nausicaa!	€13,117	€56	62%	1	1	2	€11	❌	❌	❌	Y / Y	⭐️ 5 (53)
Appart rdc de charme 4 couchages Boulogne centre	€13,611	€61	60%	1	2	2	€14	❌	❌	❌	N / Y	⭐️ 5 (48)
Appart cocooning Le Plein Centre	€8,720	€52	42%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 5 (19)
Le calme au cœur de ville	€12,992	€65	55%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (29)
⭐️Charmant Duplex⭐️Proche de toutes commodités⭐️	€20,523	€72	76%	1	1	1	€22	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Les Perles d'Opale - L'Eclat des Flots - Duplex	€17,847	€80	58%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (27)
Bienvenue l'Opale Boulogne	€9,060	€62	40%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
La Mer, la Plage, le Sable	€11,423	€72	41%	1	1.5	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (28)
appartement cosy	€11,164	€61	50%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (10)
Appartement plein centre ville	€18,043	€60	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (124)
Studio Cosy terrasse plein sud proche Nausicaa	€13,492	€47	70%	1	1	2	€42	❌	❌	✅	N / Y	⭐️ 5 (82)
"Le Quai Victoire" - L'Avenue des Voyageurs	€14,045	€52	66%	1	1	2	€34	❌	❌	✅	N / Y	⭐️ 5 (70)
Les Bleuets ( With Parking )	€20,243	€60	92%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
"L'Instant Chic" - L'Avenue des Voyageurs.	€13,544	€50	69%	1	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Beethoven	€8,708	€61	39%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (42)
NEW❤ Joli petit T2 Entre port et vieille ville❤	€11,646	€34	88%	1	1	1	€34	❌	❌	❌	N / Y	⭐️ 4.5 (36)
Appartement hyper centre parking terrasse	€9,878	€52	48%	1	1	2	€19	❌	❌	✅	N / N	⭐️ 5 (23)
Mozart	€9,600	€61	43%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (67)
Appartement le faidherbe	€6,487	€53	32%	1	1	2	€28	❌	❌	✅	N / Y	⭐️ 4.5 (26)
Le petit Paris	€13,146	€41	85%	1	1	1	€14	❌	❌	❌	N / N	⭐️ 5 (487)
L'Oasis Urbaine - 2-4P centre-ville, Place Dalton	€10,011	€57	45%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 4.5 (38)
Les Perles d'Opale - L'Horizon Bleu - Hyper centre	€9,999	€64	41%	1	1	2	€37	❌	❌	❌	N / Y	⭐️ 5 (28)

Return Metrics

-203.03% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€5,902	-€11,804	-€17,706	-€23,608	-€29,510	-€59,021	-€177,065
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	-€5,902	-€11,804	-€17,706	-€23,608	-€29,510	-€59,021	-€177,065

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-203.03%

Payback Period Days

Return on Investment

-203.03%

60 Rue Faidherbe Boulogne-sur-Mer, Hauts-de-France, 62200

1 bed • 1 bath • 19 guests

Monthly Rent

€11,637

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €59/night at 57% occupancy.Projected nightly rate is €54/night at 59% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€12,067

Avg annual revenue

59%

Avg occupancy rate

€53

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

€10k

€15k

€20k

-€5,902

Profit

Revenue

€11,637

Operating Expenses

€9,619

Operating Income

€2,018

Net Effective Rent

€7,920

Profit (Cash Flow)

-€5,902

€2,907

Cash Investment

Renos & Furnishing

€2,819

Setup Costs

€88

Total

€2,907

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-203.03%

Payback Period Days