BNBCalc Short Term Rental Rental Arbitrage Analysis 86 Av. du Golf, Neufchâtel-Hardelot, Hauts-de-France, 62152

1 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€25,631

Profit (Cash Flow)

€1,221

Cash on Cash Return

38.7%

Annual Revenue

€25,631

AirDNA projects €77/night at 57% occupancy ($15,982). Airbtics projects €86/night at 57% occupancy ($17,980). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, €99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,179	€17,962	€26,579	€32,225
Occupancy	44%	56%	71%	76%
Nightly Rate	€67	€84	€99	€111

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartement avec chambre en duplex - Wifi.	€12,981	€63	56%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (145)
chambre indépendant "les galets"	€12,939	€59	57%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 5 (372)
Appartement Golf des Pins	€23,075	€86	73%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Duplex lumineux avec terrasse	€12,650	€61	52%	1	1	2	€31	✅	❌	✅	Y / Y	⭐️ 5 (30)
NEW... Charmant T2 duplex avec piscine et tennis	€15,223	€54	76%	1	1	2	€21	✅	❌	❌	Y / Y	⭐️ 5 (154)
Appartement / balcon vue parc arboré - 4 personnes	€12,872	€65	52%	1	1	2	€26	❌	❌	✅	N / N	⭐️ 4.8 (63)
Appartement idéal pour 1 couple	€12,327	€62	54%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Le nid douillet à deux pas de la plage d’Hardelot	€22,274	€63	95%	1	1	2	€46	❌	❌	✅	Y / Y	⭐️ 5 (399)
Maison cosy avec vélos, un tandem, et garage	€16,767	€62	68%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (104)
Appartement à 400m de la plage - 6 couchages	€27,970	€99	75%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (23)
Esprit Loft neuf à 200m Plage HARDELOT - Cheminée	€14,694	€58	67%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (249)
Appartement baigné de lumière au pied des plages.	€18,035	€102	43%	1	1	2	€46	❌	❌	❌	N / N	⭐️ 4.5 (16)
L'Art de l'Eau plage, Studio en résidence privée	€14,161	€69	56%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Appartement proche plage	€11,764	€95	31%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 5 (5)
Pour tout Faire à Pied, Design Vue Transversale.	€21,310	€105	52%	1	1	3	€41	❌	❌	❌	Y / N	⭐️ 4.8 (55)
Gîte du Lac des Miroirs 2 à 4 personnes	€35,915	€213	45%	1	1	2	€52	✅	❌	❌	Y / Y	⭐️ 5 (195)
Appartement front de mer	€22,592	€106	58%	1	1	3	€31	❌	❌	❌	Y / N	⭐️ 5 (31)
Gîte "Le Refuge Nordique"	€19,978	€107	50%	1	1.5	2	€11	❌	❌	❌	N / Y	⭐️ 5 (8)
Appartement Hardelot plage, hypercentre	€16,548	€75	56%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (130)
La case bohème entre dunes et plage	€15,752	€49	84%	1	1	2	€41	❌	❌	✅	N / Y	⭐️ 5 (173)
Studio à 50m à pieds de la plage	€22,253	€92	66%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (32)
Studio Le Petit Bleu	€19,414	€85	58%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (24)
Gîte 1 le Grand Chêne	€12,532	€68	49%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (15)
Appartement vue sur mer Winston III	€30,194	€111	72%	1	1	4	€31	❌	❌	❌	Y / Y	⭐️ 5 (24)
Appartement rénové au calme	€20,018	€83	63%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 5 (8)
Les Pins Penchés love Neufchatel Hardelot	€14,451	€103	37%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
La Reine des Plages	€13,370	€92	38%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (37)
Appartement	€19,303	€113	40%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartement front de mer Vue imprenable 5ème étage	€28,047	€93	80%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 5 (114)
Studio-alcôve lumineux en front de mer	€23,276	€88	71%	1	1	2	€31	❌	❌	❌	Y / N	⭐️ 4.5 (56)
Appartement les pieds dans l'eau	€27,354	€99	74%	1	1.5	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (98)
Appartement Front de mer/Balcon/Parking	€33,027	€113	77%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (48)
Condette Gîte 2 Le Grand Chêne	€12,139	€77	42%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (3)
Hardelot Appt T2, tt confort 2/4 pers. hypercentre	€10,080	€73	35%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (93)
Appartement vue mer 2/4 Personnes - parking-Balcon	€10,598	€70	40%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.7 (86)
Home-Hardelot	€22,349	€82	72%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (31)
Appartement Hardelot front de mer	€13,649	€94	39%	1	1	5	€41	❌	❌	✅	Y / N	⭐️ 4.5 (55)
[La Cabine d'HARDELOT]•->PLAGE à - de 3mn à pied	€10,754	€84	32%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (27)
Un apart face à la mer !	€25,408	€115	59%	1	1	3	€41	❌	❌	✅	Y / N	⭐️ 4.5 (97)
cocon de 40m2 à 200 m de la plage en centre ville	€19,777	€81	66%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (223)

Return Metrics

38.69% 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)	€1,220	€2,441	€3,662	€4,883	€6,104	€12,208	€36,624
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	€1,220	€2,441	€3,662	€4,883	€6,104	€12,208	€36,624

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.69%

Payback Period Days

943

Return on Investment

38.69%

86 Av. du Golf Neufchâtel-Hardelot, Hauts-de-France, 62152

1 bed • 1 bath • 6 guests

Monthly Rent

€25,631

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €77/night at 57% occupancy.Projected nightly rate is €86/night at 57% 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.

€18,695

Avg annual revenue

57%

Avg occupancy rate

€86

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

€20k

€25k

€35k

€1,221

Profit

Revenue

€25,631

Operating Expenses

€11,870

Operating Income

€13,761

Net Effective Rent

€12,540

Profit (Cash Flow)

€1,221

€3,155

Cash Investment

Renos & Furnishing

€3,059

Setup Costs

€96

Total

€3,155

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

38.69%

Payback Period Days

943