BNBCalc Short Term Rental Rental Arbitrage Analysis 84 Boulevard Marguerite de Rochechouart, Paris, France

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$63,699

Profit (Cash Flow)

$32,860

Cash on Cash Return

999.4%

Annual Revenue

$63,699

AirDNA projects $164/night at 73% occupancy ($43,727). Airbtics projects $187/night at 63% occupancy ($43,029). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,941	$45,290	$65,468	$76,907
Occupancy	44%	72%	80%	87%
Nightly Rate	$140	$169	$218	$234

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dans l'authentique Montmartre.	$35,584	$120	80%	1	2	3	$32	❌	❌	❌	Y / N	⭐️ 4.7 (45)
Deux pièces au coeur de Montmartre	$56,592	$157	98%	1	2	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Dream stay in Montmartre!	$37,888	$141	73%	1	2	3	$48	❌	❌	❌	N / Y	⭐️ 4.9 (33)
PARIS- MONTMARTRE BEL APARTMENT / 2 BRDM - 2 BTHS	$40,982	$131	83%	1	2	3	$70	❌	❌	❌	N / Y	⭐️ 4.8 (285)
Très bel appartement au coeur de Paris	$24,650	$132	46%	1	2	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (147)
@Michelle: Montmartre with a view	$33,764	$205	45%	1	2	4	$0	❌	❌	❌	Y / N	⭐️ 5 (17)
A Cosy 1-BR Duplex in Montmartre	$45,654	$168	72%	1	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Amazing Design Appart Montmartre / Sacré Coeur	$51,992	$148	95%	1	2	2	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Appartement Montmartre	$21,268	$117	41%	1	2	3	$108	❌	❌	❌	Y / N	⭐️ 5 (14)
Cozy apartment - 1BR/4P - Montmartre / Sacré Cœur	$52,424	$171	80%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 4.5 (212)
Welcoming apartment - 1BR/4P - Sacré-Coeur	$47,330	$171	72%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 4.4 (189)
Cosy apartment - 1BR/4P - Montmartre/Sacré-Cœur	$51,591	$170	79%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 4.5 (199)
Pied-à-terre Parisien	$33,175	$208	43%	1	1	2	$11	❌	❌	❌	N / N	⭐️ 5 (6)
Appartement charmant entre Sacré Coeur et Opéra	$47,488	$173	75%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (25)
Studio au Pied de la bute Montmartre	$29,727	$131	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Charming duplex at the feet of the Sacré Coeur	$36,262	$146	67%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Charmant Appartement Coeur de Paris - Montmartre	$54,058	$163	90%	1	2	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (12)
Montmartre: appartement vue panoramique sur Paris	$49,487	$231	58%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Montmartre deux pièces lumineux	$52,462	$151	93%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Cosy & quiet Montmartre flat. Typical parisian	$43,879	$154	77%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (252)
Montmartre: Bright & Quiet	$29,439	$110	72%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Comfortable apartment - 1BR/4P - Sacré Cœur	$42,430	$130	85%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 4.6 (210)
Apartment with a view - Martyrs	$71,498	$585	32%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (2)
Montmartre, magic view, in front of Sacré Coeur	$68,243	$313	59%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (26)
Sacré-Cœur à Vos Pieds terrasse freeparking	$54,709	$323	46%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (9)
Exceptional ! in the nicest district of Paris !	$41,664	$218	52%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Charming two-storey house with patio in Montmartre	$23,483	$140	44%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (147)
Apartment of character in Montmartre	$38,462	$233	44%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (13)
Pigalle best place !	$66,550	$219	82%	1	1	5	$108	❌	❌	❌	Y / Y	⭐️ 5 (20)
Peaceful flat under Paris roofs	$40,595	$248	44%	1	1	4	$86	❌	❌	✅	Y / Y	⭐️ 4.7 (163)
Charmant studio Montmartre	$16,200	$80	55%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
GuestReady - Serenity and Charm near Sacré-Cœur	$41,866	$150	73%	1	1	1	$91	❌	❌	❌	Y / Y	⭐️ 4 (7)
Charming, 1Bedroom,Sacré Coeur,Montmartre Village	$42,229	$136	84%	1	2	4	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (170)
1B Flat Montmartre sky view	$52,601	$175	80%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (40)
Magnifique deux pièces au cœur de Paris	$44,700	$164	74%	1	1	3	$43	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Beautiful apartment Montmartre	$33,660	$221	40%	1	1	5	$32	❌	❌	❌	Y / N	⭐️ 5 (2)
2 room flat under the roofs (a/c appt)	$56,466	$177	87%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (27)

Return Metrics

999.38% 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)	$32,859	$65,719	$98,579	$131,438	$164,298	$328,597	$985,791
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	$32,859	$65,719	$98,579	$131,438	$164,298	$328,597	$985,791

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

999.38%

Payback Period Days

Return on Investment

999.38%

84 Blvd Marguerite de Rochechouart Paris, Île-de-France, 75018

1 bed • 1 bath • 1 guests

Monthly Rent

$63,699

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $164/night at 73% occupancy ($43,727.01). Airbtics projects $187/night at 63% occupancy ($43,029).

Occupancy Rate

Top 28% 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.

$41,763

Avg annual revenue

63%

Avg occupancy rate

$187

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

$10k

$30k

$50k

$70k

$32,860

Profit

Revenue

$63,699

Operating Expenses

$16,439

Operating Income

$47,260

Net Effective Rent

$14,400

Profit (Cash Flow)

$32,860

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

999.38%

Payback Period Days