BNBCalc Short Term Rental Investment Analysis 7 Ivalontie, Inari, Lappi, 99800

1 bed • 1 bath • 2 guests • €50,000

BNB

Calc

Annual Revenue

€32,925

Profit (Cash Flow)

€16,088

Cap Rate

33.2%

Annual Revenue

€32,925

AirDNA projects €84/night at 65% occupancy ($19,885). Airbtics projects €127/night at 71% occupancy ($32,924). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, €127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,928	€30,615	€46,637	€75,970
Occupancy	62%	78%	89%	96%
Nightly Rate	€95	€106	€141	€213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Hilla + sauna + excellent location	€27,091	€101	73%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (102)
Lovers Lake Retreat - Lempilampi	€39,788	€121	90%	1	0	2	€0	❌	✅	✅	N / N	⭐️ 5 (387)
Cosy little, well equipped cottage by the lake	€43,259	€213	55%	1	1.5	4	€76	❌	❌	❌	Y / Y	⭐️ 5 (38)
Mökki 12 km Ivalon keskustasta	€20,753	€96	59%	1	1	4	€0	❌	❌	✅	N / N	⭐️ 5 (10)
Villa Starling	€33,412	€122	72%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Blue Moment with Sauna	€33,316	€102	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Wilderness Cabin at Huskyfarm (LAKE VIEW)	€25,747	€78	90%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 5 (126)
Apartment next to BEACH + Winter overalls included	€18,846	€64	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Wilderness cabin with sauna on river island	€25,559	€106	66%	1	1.5	2	€0	❌	❌	✅	N / N	⭐️ 5 (120)
White Creek Wilderness Cabin	€34,232	€120	78%	1	1.5	3	€0	❌	❌	❌	N / N	⭐️ 5 (36)
Maura Wilderness Cabin - A true Finnish experience	€46,594	€153	82%	1	1	3	€28	❌	❌	✅	N / N	⭐️ 5 (13)
Ivalo keskusta huoneisto.	€18,296	€62	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Riverside - Spacious 50m2 apt. in central Ivalo	€17,348	€113	42%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Auntie's Place - Quiet 36m2 apt in central Ivalo	€12,508	€101	34%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Bear's Nest - Cozy 36m2 apartment in Ivalo centre	€13,476	€102	36%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Apartment Neitamo44, IVALO	€23,642	€87	74%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Aurora Suite - Comfortable 50m2 ap in Ivalo centre	€22,788	€94	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Aurora Husky Hut 3, koe pala erämaan taikaa	€11,182	€68	45%	1	1.5	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Studio Mukka, Ivalo Center	€32,168	€99	89%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Fox's Nest - Charming 35m2 studio in central Ivalo	€30,442	€93	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Unique Warm Glass Igloo on a frozen lake	€85,193	€242	96%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (72)
Mökki/ Mama's house Skandinavia lake in Ivalo	€64,004	€186	94%	1	1.5	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Sky Ivalo	€47,115	€129	100%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (3)
Nordic Bliss	€18,200	€207	24%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Authentic Lapland	€27,689	€97	78%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (6)
Private paradise(smoke sauna experience extra fee)	€36,595	€119	84%	1	1	2	€0	❌	✅	❌	Y / N	⭐️ 5 (23)
Arctic Dreams	€13,941	€190	20%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (8)
Private apartment next to lake Ukko	€24,848	€88	77%	1	1	2	€0	❌	✅	❌	N / N	⭐️ 5 (23)
Lake Inari cottage, Rankinen	€62,352	€243	69%	1	0	3	€123	❌	❌	❌	N / N	⭐️ 5 (21)
Orava's Nest (Eichhörnchen-Nest)	€77,316	€218	97%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Peacefull cottage by Lake ( nr1 place for Auroras)	€67,122	€120	100%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (74)

Return Metrics

105.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€16,088	€32,176	€48,264	€64,352	€80,440	€160,880	€482,640
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Down Payment	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000
Property Appreciation	€1,500	€3,045	€4,636	€6,275	€7,963	€17,195	€71,363
Total Return	€67,588	€85,221	€102,900	€120,627	€138,403	€228,076	€604,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

105.51%

Cap Rate

33.16%

Return on Investment

118.57%

7 Ivalontie Inari, Lappi, 99800

1 bed • 1 bath • 2 guests

Purchase Price

539

Airbnb Investor Score

€13,210

Annual Profit

33.2%

Cap Rate

105.5%

Cash on Cash

€32,925

Annual Revenue

BNBCalc predicts this property will get $127 per night with 71% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 62% of comparables

Avg Daily Rate

Top 27% of comparables

Seasonality

31 Airbnb Comparables

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

€34,026

Avg annual revenue

71%

Avg occupancy rate

€126

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

€35k

€60k

€85k

€16,088

Profit

Revenue

€32,925

Operating Expenses

€16,342

Operating Income

€16,583

Mortgage & Taxes

€495

Profit (Cash Flow)

€16,088

€15,247

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€3,747

Closing Costs

€1,500

Total

€15,247

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

105.51%

Cap Rate

33.16%

Return on Investment

118.57%