BNBCalc Short Term Rental Investment Analysis 12 Rue du Flon, Bière, VD, 1145

1 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$30,626

Profit (Cash Flow)

-$527

Cap Rate

6.5%

Annual Revenue

$30,626

AirDNA projects $129/night at 65% occupancy ($30,625). Airbtics projects $123/night at 61% occupancy ($27,404). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,272	$27,397	$40,048	$47,870
Occupancy	49%	59%	74%	82%
Nightly Rate	$101	$120	$142	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Welcome, Bienvenue, Willkommen	$28,779	$125	59%	1	2	2	$77	❌	❌	❌	Y / Y	⭐️ 5 (185)
Appartement de charme à la campagne	$36,597	$115	83%	1	2	2	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Ravissante maison sur les hauteurs de Morges.	$51,369	$233	59%	1	2	2	$119	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Studio indépendant	$29,112	$97	82%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Bel appartement au calme	$32,673	$113	79%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (28)
Appartement Divico au Domaine de Bellevue	$27,670	$135	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Appartement Chasselas avec vue sur le Lac Léman	$32,596	$146	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Comfortable apartment in small Swiss village	$11,353	$66	47%	1	2	4	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Chalet Hug - private studio with kichenette	$24,943	$145	47%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Chaleureux	$8,762	$57	42%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-1.04% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$527	-$1,054	-$1,581	-$2,108	-$2,635	-$5,270	-$15,810
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$205,472	$211,125	$216,964	$222,993	$229,219	$263,513	$469,642

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.04%

Cap Rate

6.48%

Return on Investment

14.8%

12 Rue du Flon Bière, Vaud, 1145

1 bed • 1 bath • 4 guests

Purchase Price

$30,626

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $129/night at 65% occupancy.Projected nightly rate is $123/night at 61% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$28,385

Avg annual revenue

61%

Avg occupancy rate

$123

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

$35k

$50k

-$527

Profit

Revenue

$30,626

Operating Expenses

$17,661

Operating Income

$12,964

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$527

$50,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,250

Closing Costs

$6,000

Total

$50,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.04%

Cap Rate

6.48%

Return on Investment

14.8%