BNBCalc Short Term Rental Rental Arbitrage Analysis Rte de Bonnieux, Apt, Provence-Alpes-Côte d'Azur, 84400

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€25,148

Profit (Cash Flow)

€6,843

Cash on Cash Return

161.7%

Annual Revenue

€25,148

AirDNA projects €113/night at 71% occupancy ($29,346). Airbtics projects €117/night at 59% occupancy ($25,148). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, €117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,984	€23,968	€38,902	€56,616
Occupancy	47%	60%	73%	78%
Nightly Rate	€80	€107	€141	€192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
gite 3 pièces 6 pers dans le Luberon	€22,331	€91	67%	2	1	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (14)
Le Nomade (Luberon) 3*	€23,689	€86	73%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (74)
Good Vibes par Casëto Luberon	€13,452	€67	52%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (30)
Le Petit Delphia	€26,344	€95	73%	2	1	3	€90	❌	❌	❌	Y / Y	⭐️ 5 (15)
Le Moulin Des Ocres - Cyprès	€23,687	€106	61%	2	1.5	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (51)
Jolie maison de hameau	€12,461	€77	37%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charming Rose Cottage Provence	€21,770	€103	58%	2	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (45)
La Bohème - écrin de verdure	€19,936	€89	61%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Ventoux	€49,999	€136	100%	2	1	2	€4	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gite 2 pièces B 4 pers dans le Luberon	€13,839	€80	47%	2	1	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Villa Abelha en Provence	€29,758	€149	54%	2	1	3	€48	✅	❌	❌	Y / Y	⭐️ 5 (12)
Le Moulin Des Ocres - Eglantier	€34,460	€126	75%	2	2	3	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
Très bel appartement neuf au cœur du Luberon	€12,868	€74	47%	2	1	2	€14	❌	❌	❌	Y / N	⭐️ 5 (34)
Appart climatisé au cœur du Lub	€11,627	€80	33%	2	2	5	€57	❌	❌	❌	Y / Y	⭐️ 0 (1)
" Côté Terrasse "	€21,317	€108	54%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Villa lavandin	€55,460	€219	66%	2	2.5	1	€143	✅	❌	❌	Y / Y	⭐️ 5 (19)
Charmant appartement à 200 m du centre-ville	€28,864	€158	48%	2	1	2	€28	❌	❌	❌	N / Y	⭐️ 5 (10)
Vakantiewoning met privé zwembad - centrum APT	€29,373	€136	54%	2	1	3	€76	✅	❌	❌	Y / N	⭐️ 0 (2)
Vivez une expérience unique	€21,586	€141	41%	2	2.5	4	€133	❌	❌	❌	Y / Y	⭐️ 5 (12)
Maison avec Piscine au calme en Provence	€22,338	€79	77%	2	1	3	€34	✅	❌	❌	Y / Y	⭐️ 5 (38)
Family house in the middle of the Luberon	€18,790	€79	64%	2	1	2	€42	✅	❌	✅	Y / Y	⭐️ 5 (195)
Maison au milieu des lavandes au cœur du Luberon	€17,520	€54	87%	2	1	4	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Charming artist workshop under the roofs Provence	€54,624	€192	77%	2	1.5	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (21)
MOB avec terrasse suspendue gîte Mabo du lub	€19,842	€77	69%	2	1	3	€38	✅	❌	✅	Y / Y	⭐️ 5 (102)
Maison provençale Luberon - LA SPARAGOULE -	€27,817	€101	73%	2	0	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (66)
APT Gîte 3 *** 2 chambres	€18,858	€110	47%	2	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Gîte de luxe vues panoramiques proche Apt,Luberon	€76,041	€208	100%	2	1	7	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
béla vista Apt Luberon	€41,703	€158	72%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Grand appartement au centre d'Apt	€17,971	€78	61%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (127)
La Maison des Copains	€17,716	€65	75%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Ancienne bergerie au calme absolu	€34,411	€195	46%	2	1.5	6	€48	✅	❌	❌	Y / Y	⭐️ 5 (9)
Maison provençal face au Luberon	€14,610	€93	43%	2	1	3	€0	❌	❌	❌	N / N	⭐️ 4.5 (17)
Bastidon de Charme Domaine Le Garry Luberon	€20,088	€107	50%	2	1	2	€48	✅	❌	❌	Y / Y	⭐️ 5 (95)
Gîte Tournesol style provençal	€31,484	€123	70%	2	1	2	€0	✅	❌	❌	Y / N	⭐️ 0 (2)
Blue from the sky	€27,079	€124	59%	2	2	5	€42	❌	❌	✅	Y / Y	⭐️ 5 (40)
Charming stone house in the heart of the Luberon	€40,539	€205	54%	2	2	5	€48	❌	❌	❌	Y / Y	⭐️ 0 (2)
Charming provençal village house in Luberon	€50,479	€138	100%	2	3	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

161.66% 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)	€6,843	€13,686	€20,529	€27,372	€34,216	€68,432	€205,297
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	€6,843	€13,686	€20,529	€27,372	€34,216	€68,432	€205,297

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

161.66%

Payback Period Days

225

Return on Investment

161.66%

Rte de Bonnieux Apt, Provence-Alpes-Côte d'Azur, 84400

2 bed • 1 bath • 4 guests

Monthly Rent

€25,148

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €113/night at 71% occupancy ($29,346.26). Airbtics projects €117/night at 59% occupancy ($25,148).

Occupancy Rate

Top 51% 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.

€26,529

Avg annual revenue

59%

Avg occupancy rate

€117

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

€55k

€75k

€6,843

Profit

Revenue

€25,148

Operating Expenses

€11,105

Operating Income

€14,043

Net Effective Rent

€7,200

Profit (Cash Flow)

€6,843

€4,233

Cash Investment

Renos & Furnishing

€4,145

Setup Costs

€88

Total

€4,233

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

161.66%

Payback Period Days

225