BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Av. Raymond Poincaré, 75016 Paris, Франция

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$128,781

Profit (Cash Flow)

$18,440

Cash on Cash Return

265.3%

Annual Revenue

$128,781

AirDNA projects $483/night at 57% occupancy ($100,555).

BNB Calc projects a 73% occupancy rate, $483 rate per night.

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


Return Metrics

265.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,439$36,879$55,319$73,759$92,199$184,398$553,194
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$18,439$36,879$55,319$73,759$92,199$184,398$553,194

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

265.32%

Payback Period Days

137

Return on Investment

265.32%

property-location

Av. Raymond Poincaré Paris, Île-de-France, 75016

4 bed • 2 bath • 8 guests

$128,781

Annual Revenue


AirDNA projects $483/night at 57% occupancy ($100,555.32).

Top 101% of comparables

Top 101% of comparables


$18,440

Profit

Revenue

$128,781

Operating Expenses

$28,142

Operating Income

$100,640

Net Effective Rent

$82,200

Profit (Cash Flow)

$18,440

$6,950

Cash Investment

Renos & Furnishing

$0

Setup Costs

$6,950

Total

$6,950

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

265.32%

Payback Period Days

137