BNBCalc Short Term Rental Rental Arbitrage Analysis 85 Rue de la Verrerie, Paris, IDF, 75004

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$108,258

Profit (Cash Flow)

$56,918

Cash on Cash Return

1188.8%

Annual Revenue

$108,258

AirDNA projects $354/night at 75% occupancy ($96,972). Airbtics projects $380/night at 78% occupancy ($108,258). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $380 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,928	$113,722	$149,601	$183,341
Occupancy	67%	84%	94%	98%
Nightly Rate	$308	$367	$431	$505

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
WS Hôtel de Ville - Marais 2	$111,933	$354	86%	2	1	1	$22	❌	❌	❌	N / Y	⭐️ 3.5 (61)
Amazing apartment - 6P/2BR - Châtelet / Rivoli	$103,441	$307	91%	2	1.5	2	$108	❌	❌	❌	Y / Y	⭐️ 5 (87)
Au coeur de Paris dans le quartier animé du Marais	$214,095	$691	84%	2	1.5	1	$97	❌	❌	❌	Y / Y	⭐️ 0 (2)
WS Hôtel de Ville - Musée Pompidou 24	$123,472	$369	91%	2	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.5 (80)
Merveil - Luxury Suite - Louvre - Sebastopol II	$194,704	$562	94%	2	2.5	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (193)
LE MARAIS NOTRE DAME - PARISIAN HOME	$137,702	$376	100%	2	1	5	$43	❌	❌	❌	Y / Y	⭐️ 5 (123)
Eclectic Eminence by Veeve	$65,299	$494	31%	2	1	3	$205	❌	❌	❌	Y / Y	⭐️ 0 (1)
Paris 4th Beaubourg-Hotel de Ville 65m2	$116,151	$466	68%	2	1	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (105)
Montmartre-Apartment-Classic-Ensuite-Courtyard vie	$69,526	$277	66%	2	1	2	$81	✅	❌	❌	N / N	⭐️ 4 (46)
Sublim apartment Beaubourg/Le Marais	$132,196	$381	94%	2	1.5	1	$92	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Very Charming Apartment Center of Paris Le Marais	$77,496	$257	81%	2	1.5	1	$92	❌	❌	❌	Y / Y	⭐️ 4 (3)
Bel appartement moderne, pratique au cœur de Paris	$69,051	$206	90%	2	1.5	3	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (123)
Magnificent apartment in the heart of Paris	$120,317	$390	84%	2	2	1	$103	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Sublim apartment Beaubourg/Le Marais	$114,566	$338	92%	2	1	1	$92	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Vue Paris / ascenseur / Marais	$80,989	$288	76%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Sublim apartment Beaubourg/Le Marais	$98,772	$309	87%	2	1.5	1	$92	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Contrevents, 2br/1ba, 4 people	$115,445	$396	79%	2	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Appartement Rue de Rivoli	$107,958	$357	82%	2	1.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (20)
Unique Apt in the Marais/Beaubourg	$111,463	$304	100%	2	2	4	$183	❌	❌	❌	Y / Y	⭐️ 5 (408)
Habitat Parisien - 2BR/2BA-Marais- Centre Pompidou	$135,039	$388	94%	2	2	1	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Sublime New flat 2 Bdr Beaubourg/Le Marais	$148,391	$430	94%	2	2.5	1	$103	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
2 bedroom apartment and balcony - 38m2	$142,008	$388	100%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Super appartement au coeur du marais balcon filant	$86,857	$259	91%	2	1	2	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
Rue Simon le Franc, Pompidou - 4 places	$129,258	$366	96%	2	1.5	2	$54	❌	❌	❌	N / Y	⭐️ 4.5 (6)
top center front Museum modern Art /Marais	$73,511	$309	65%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (179)
LE MARAIS NOTRE DAME - Parisian Style	$137,029	$374	100%	2	1	5	$43	❌	❌	❌	Y / Y	⭐️ 5 (36)
Luxurious 2bdrm/2ba in the Marais	$101,993	$712	39%	2	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (39)
MARAIS - 2ROOMS APT - 2/4 PEOPLE	$46,595	$163	78%	2	1	10	$54	❌	❌	❌	Y / Y	⭐️ 5 (371)
Jehan, 2br/1ba, 4 people	$90,275	$379	64%	2	1.5	1	$131	❌	❌	❌	Y / Y	⭐️ 5 (13)
Charming Apartment in the Heart of Paris	$75,736	$294	70%	2	1	4	$86	❌	❌	❌	Y / Y	⭐️ 5 (39)
En plein centre de paris	$84,769	$437	53%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (9)
Appartement plein centre	$105,843	$472	60%	2	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (22)
Brand New Marais Apartment	$68,008	$313	59%	2	1.5	4	$86	❌	❌	❌	Y / Y	⭐️ 5 (20)
°°° LOUVRE! IN THE CENTER, CLEAN & TRENDY! x6pers	$181,355	$502	98%	2	1.5	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (52)
Exceptional View of Hôtel de Ville & Notre-Dame	$182,303	$537	92%	2	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (72)
Appartement convivial en plein Paris	$81,414	$268	83%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Show Room, 2Ch/2Sdb, 6 personnes	$139,832	$466	81%	2	2	3	$114	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
346 Suite Merri Rooftop - Superb apartment	$116,199	$327	95%	2	2	1	$152	❌	❌	✅	Y / Y	⭐️ 4.4 (39)

Return Metrics

1,188.76% 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)	$56,917	$113,835	$170,753	$227,671	$284,589	$569,179	$1,707,537
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	$56,917	$113,835	$170,753	$227,671	$284,589	$569,179	$1,707,537

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,188.76%

Payback Period Days

Return on Investment

1,188.76%

85 Rue de la Verrerie Paris, Île-de-France, 75004

2 bed • 1 bath • 4 guests

Monthly Rent

$108,258

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $354/night at 75% occupancy ($96,972.28). Airbtics projects $431/night at 78% occupancy ($108,258).

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$108,914

Avg annual revenue

78%

Avg occupancy rate

$380

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

$30k

$90k

$150k

$215k

$56,918

Profit

Revenue

$108,258

Operating Expenses

$21,340

Operating Income

$86,918

Net Effective Rent

$30,000

Profit (Cash Flow)

$56,918

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,188.76%

Payback Period Days