BNBCalc Short Term Rental Rental Arbitrage Analysis Chem. du Lac, Tourrettes, Provence-Alpes-Côte d'Azur, 83440

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$38,351

Profit (Cash Flow)

$13,900

Cash on Cash Return

284.7%

Annual Revenue

$38,351

AirDNA projects $111/night at 25% occupancy ($10,135). Airbtics projects $127/night at 57% occupancy ($26,440). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,747	$23,033	$39,482	$67,102
Occupancy	41%	57%	70%	93%
Nightly Rate	$90	$108	$150	$193

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Superbe Duplex avec terrasse	$64,191	$168	100%	2	1	3	$86	❌	❌	❌	Y / Y	⭐️ 5 (4)
Villa proche village avec parking gratuit	$20,417	$57	96%	2	1	4	$54	❌	❌	✅	Y / Y	⭐️ 5 (36)
“La Roseraie“, Domaine Les Naÿssès	$55,862	$243	62%	2	2	2	$162	✅	❌	❌	Y / Y	⭐️ 5 (222)
Maison provençale avec piscine chauffée privée	$49,720	$180	69%	2	1	4	$162	✅	❌	✅	Y / Y	⭐️ 5 (28)
Charmante petite maison avec piscine	$35,399	$104	93%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (35)
A love nest for a couple or a family.	$26,403	$87	80%	2	1	6	$33	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charmante maison climatisée, 2ch - 4+2 pers	$21,718	$102	54%	2	1	1	$149	✅	❌	❌	Y / Y	⭐️ 5 (6)
Appartement T3- Domaine de Camiole **** à Callian	$21,543	$109	54%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (69)
Appartement au cœur du village provençal	$10,375	$81	35%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
F3 meublé au pied de Fayence !	$17,202	$94	50%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cœur du village, vue panoramique	$20,423	$90	62%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxury house for 4 people, 30 min from the Riviera	$39,087	$158	65%	2	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (7)
Vivre au cœur d'un village	$16,425	$136	33%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Chateau du Puy Tower Suites w/ Best views	$73,834	$314	63%	2	1.5	4	$108	✅	❌	❌	Y / Y	⭐️ 5 (60)
MA VIE LA	$24,848	$93	73%	2	1	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
T3 Résidence Vacances avec 3 piscines	$15,672	$84	50%	2	1	3	$75	✅	✅	✅	Y / Y	⭐️ 5 (11)
La Camiole Callian YourHostHelper	$16,987	$91	51%	2	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Charming French villagehouse	$16,836	$92	50%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (17)
Maison 'Soleil', 10 km zum See, 30 km zum Meer	$20,225	$94	57%	2	1	7	$65	❌	❌	✅	N / N	⭐️ 4.5 (4)
Coin de Paradis à Fayence	$33,084	$131	69%	2	1	4	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Charmant Cottage 4pers Callian avec jardinet	$35,882	$172	57%	2	1	7	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Charming Apartment w/ big Terrace	$38,780	$130	79%	2	2	5	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Petite maison de village atypique	$13,290	$83	43%	2	1	7	$54	❌	❌	❌	Y / Y	⭐️ 5 (41)
Beautiful 2 Bed Flat in Callian, Var	$19,194	$92	57%	2	1.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Maison entière dans l’arrière pays Côte d’Azur	$68,709	$214	86%	2	1	14	$43	✅	❌	✅	Y / Y	⭐️ 5 (7)
Grnd flr 2 bed apt, terrace, pools	$40,988	$134	74%	2	1	4	$127	✅	✅	❌	Y / Y	⭐️ 5 (3)
Très beau Mazet dans une propriété de charme	$33,419	$166	55%	2	1	7	$86	✅	❌	❌	Y / Y	⭐️ 5 (4)
Château du Puy, Tourrettes	$23,552	$143	45%	2	1.5	6	$54	✅	❌	❌	Y / Y	⭐️ 5 (48)
Villa centre fayence tourrettes	$70,024	$192	97%	2	2	7	$79	❌	❌	❌	Y / Y	⭐️ 5 (2)
L’ Appart, une vue et du confort !	$7,906	$60	36%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Location d'été Maison de Charme avec piscine	$48,288	$210	62%	2	2	7	$108	✅	❌	❌	Y / N	⭐️ 5 (3)
Gîte provençal	$26,536	$125	58%	2	1.5	3	$92	✅	❌	✅	Y / Y	⭐️ 5 (29)
Charming Country House with Large Grounds	$11,529	$90	35%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Beautiful modern provencal house	$45,296	$125	99%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

284.72% 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)	$13,900	$27,800	$41,700	$55,600	$69,500	$139,000	$417,001
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	$13,900	$27,800	$41,700	$55,600	$69,500	$139,000	$417,001

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

284.72%

Payback Period Days

128

Return on Investment

284.72%

Chem. du Lac Tourrettes, Provence-Alpes-Côte d'Azur, 83440

2 bed • 1.5 bath • 4 guests

Monthly Rent

$38,351

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $111/night at 25% occupancy ($10,135.52). Airbtics projects $127/night at 57% occupancy ($26,440).

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.

$28,710

Avg annual revenue

57%

Avg occupancy rate

$127

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

$30k

$50k

$75k

$13,900

Profit

Revenue

$38,351

Operating Expenses

$13,651

Operating Income

$24,700

Net Effective Rent

$10,800

Profit (Cash Flow)

$13,900

$4,882

Cash Investment

Renos & Furnishing

$4,782

Setup Costs

$100

Total

$4,882

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

284.72%

Payback Period Days

128