BNBCalc.com Investment Analysis Report of Place Notre Dame, 57100 Thionville, France

1 bed • 1 bath • 2 guests • $100,000

BNB

Calc

Return Metrics

-0.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.23%

Cap Rate

0.95%

Return on Investment

2.67%

Annual Revenue

$17,093

AirDNA projects $70/night at 79% occupancy ($20,197).

User selected values for this report: 52% occupancy rate, $90 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,345

Annual Expenses

$16,142

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$842

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$142

Management & Platform Fees

$43

Platform Fee (i.e. Airbnb)

$43

Property Manager Fee

$0

property-location

Place Notre Dame Thionville, Grand Est, 57100

1 bed • 1 bath • 2 guests

$17,093

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.23%

Cap Rate

0.95%