BNBCalc Short Term Rental Rental Arbitrage Analysis 8 bis Rue Gambetta, Lagny-sur-Marne, Île-de-France, 77400

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€24,638

Profit (Cash Flow)

€926

Cash on Cash Return

20.3%

Annual Revenue

€24,638

AirDNA projects €110/night at 42% occupancy ($16,836). Airbtics projects €102/night at 49% occupancy ($18,276). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, €118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,777	€16,223	€25,641	€42,972
Occupancy	36%	45%	57%	78%
Nightly Rate	€80	€95	€118	€144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartement Cosy F3 de 65m2 proche Disney	€13,997	€83	45%	2	2	3	€46	❌	❌	✅	Y / Y	⭐️ 4.9 (153)
Appartement 🌴 Caraïbes 🐠 entre Disney et Paris	€12,227	€68	45%	2	2	2	€62	❌	❌	✅	N / Y	⭐️ 4.8 (122)
Maison de ville à 15min de Disney	€11,107	€57	53%	2	2	3	€0	❌	❌	✅	N / Y	⭐️ 4.7 (396)
Apartment with private terrace 15 min from Disney	€36,274	€118	75%	2	2	1	€93	❌	❌	❌	Y / Y	⭐️ 4 (2)
L’Arty Attique – Disney / Paris – Panoramic view	€16,524	€95	46%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Maison de Ville Disneyland/Paris	€14,660	€84	46%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (22)
Loft Bellevue - Lagny sur Marne	€17,811	€125	38%	2	2	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (11)
LOVELY HOME DISNEYLAND PARIS	€11,377	€73	41%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (155)
Super F3 a côté de Disney Land et Paris	€18,109	€63	77%	2	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.7 (102)
Appartement Cocooning F3 de 65m² proche Disney	€11,364	€73	40%	2	1	3	€46	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Downton appartement at 15min from Disney	€32,704	€119	68%	2	1	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (1)
Watch the flame on 20th July! Centre of Lagny	€41,502	€145	78%	2	2	1	€52	❌	❌	❌	Y / N	⭐️ 4.3 (6)
Appartement Art-Moderne ♟ entre Disney et Paris	€7,733	€65	30%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 4.9 (123)
Le Big 8 Disneyland Paris - Parking - Wifi	€16,351	€81	49%	2	1	1	€56	❌	❌	✅	Y / Y	⭐️ 4.7 (126)
PERFECT to visit PARIS, near DISNEY, trainstation	€44,423	€118	100%	2	1	7	€31	❌	❌	❌	N / N	⭐️ 4.6 (10)
Charmant logement proche Disneyland Paris parking	€13,306	€61	50%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4 (67)
Cocon au cœur de Lagny (Disney/Paris)	€12,798	€89	39%	2	1	1	€15	❌	❌	✅	N / N	⭐️ 4.9 (53)
1 train station of aqua Olympic game-Disneyland	€11,122	€85	35%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Appart'chez Tricia	€24,745	€80	83%	2	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Charmante maison proche Disney	€16,697	€111	38%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Appartement Familial détente	€12,050	€86	36%	2	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.8 (229)
Appart proche Paris et Disney	€26,964	€79	93%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (211)
Logement 2 chambres entre Paris et Disneyland	€19,192	€91	56%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
Logement neuf à 25mn Disneyland et Paris	€22,332	€93	64%	2	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Entre Paris et Disneyland	€17,028	€119	39%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Maison à 30mn de Disneyland et 30mn de Paris	€27,730	€148	51%	2	1	2	€15	❌	❌	✅	Y / N	⭐️ 5 (84)
Bel appartement Lagny Centre - Direct Disney/Paris	€13,355	€115	30%	2	2	3	€129	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Galerie I- Disney 16min/ Station 5min/Hyper center	€18,610	€106	48%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 0 (5)
Maison proche Disney & Paris	€27,518	€193	39%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartement idéal entre Paris et Disney	€10,373	€86	33%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Appart 2 chambre proche de la gare,Disney et paris	€13,352	€96	35%	2	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (14)
Maison avec patio jusqu'à 6 personnes	€15,563	€113	37%	2	1	2	€36	❌	❌	✅	N / Y	⭐️ 4.5 (37)
LOFT & SPA, aux Portes de Disneyland et de Paris	€36,469	€166	60%	2	2	1	€0	❌	✅	❌	Y / Y	⭐️ 0 (25)
Grand Appartement 20 Min Disneyland / 30 Min Paris	€23,641	€135	48%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Appartement cosy Disney Paris	€21,743	€111	48%	2	1	2	€61	❌	❌	❌	N / Y	⭐️ 0 (0)
Le cinq	€41,568	€114	100%	2	2	1	€0	❌	❌	✅	N / N	⭐️ 4 (4)

Return Metrics

20.26% 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)	€926	€1,852	€2,778	€3,704	€4,630	€9,261	€27,784
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	€926	€1,852	€2,778	€3,704	€4,630	€9,261	€27,784

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.26%

Payback Period Days

1802

Return on Investment

20.26%

8 bis Rue Gambetta Lagny-sur-Marne, Île-de-France, 77400

2 bed • 1 bath • 6 guests

Monthly Rent

€24,638

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €110/night at 42% occupancy.Projected nightly rate is €102/night at 49% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€19,242

Avg annual revenue

49%

Avg occupancy rate

€102

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

€30k

€45k

€926

Profit

Revenue

€24,638

Operating Expenses

€11,712

Operating Income

€12,926

Net Effective Rent

€12,000

Profit (Cash Flow)

€926

€4,570

Cash Investment

Renos & Furnishing

€4,474

Setup Costs

€95

Total

€4,570

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

20.26%

Payback Period Days

1802