BNBCalc Short Term Rental Rental Arbitrage Analysis 7 Via Crap la Gelgia, Flims, GR, 7017

4 bed • 4.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$147,924

Profit (Cash Flow)

$65,094

Cash on Cash Return

579.9%

Annual Revenue

$147,924

AirDNA projects $775/night at 51% occupancy ($144,362). Airbtics projects $378/night at 59% occupancy ($81,456). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 45% occupancy rate, $900 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,750	$63,706	$131,663	$224,486
Occupancy	45%	54%	68%	87%
Nightly Rate	$174	$304	$495	$676

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mira Flem Family penthouse skien tot aan de deur.	$97,970	$331	76%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (44)
8 person Design Apartment.	$118,584	$675	43%	4	3	4	$386	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Spacious Family Apt Flims close to Lake Cauma	$65,083	$369	46%	4	4	2	$543	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Casa Muntina	$121,384	$495	67%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Chalet Prau Suliv	$148,198	$390	96%	4	2	4	$352	❌	✅	❌	Y / Y	⭐️ 4.8 (33)
Haus 3, (Laax Murschetg), 5 room chalet	$79,554	$418	52%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Haus 2, (Laax Murschetg), 5 room chalet	$76,128	$416	50%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.6 (5)
Edelweiss Ferienwohnung, Mountain Suites, Whg 07-06, (Flims Waldhaus), 6005, 5.5 Room Apartment	$180,358	$1,146	43%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
5 rooms Swiss wooden Chalet in Laax	$46,816	$186	68%	4	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (198)
4 Bedroom Penthouse Apt Flims Waldhaus	$120,005	$690	45%	4	5	2	$518	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Refugi - Gemütliches Familien Chalet in Ruschein	$50,575	$227	60%	4	2	3	$242	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Cozy Alpine Chalet Duplex Apartment	$164,246	$879	47%	4	3	5	$386	❌	❌	❌	Y / Y	⭐️ 5 (5)
Liebevoll ausgebauter Walser-Stall in den Bergen	$56,037	$174	83%	4	1	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (99)
Chalet Casa Acla Laax	$109,790	$462	59%	4	2	3	$332	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Zuckerbäckerhaus Casa Radieni/Flond, Obersaxen	$74,677	$368	55%	4	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (56)
Ferienchalet Unterbergli	$52,333	$160	87%	4	2	3	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (155)
Heimeliges Ferienhaus in Andiast, super Aussicht	$34,530	$149	58%	4	2	2	$143	❌	❌	❌	Y / N	⭐️ 4.8 (28)
Historic chalet - house with a panorama!	$30,142	$163	48%	4	1	2	$166	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
in mountains, spacious house with great view	$96,938	$246	97%	4	3	5	$323	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Putzprinz Gujan Ferienhaus Casa Sandra - Wohnung	$127,872	$647	54%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
5.5 rooms cozy apartment, Skilift 5 min/ski-in	$82,224	$308	72%	4	2	3	$220	✅	❌	❌	Y / Y	⭐️ 5 (17)
Charmantes Bündner Chalet mit viel Platz	$23,240	$113	54%	4	3	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Peak Perfection: Your perfect Laax Gateway!	$119,295	$496	60%	4	4	1	$532	✅	❌	✅	Y / Y	⭐️ 5 (6)
Serenity in Style: Retreats in Scenic Laax!	$127,838	$488	68%	4	2	1	$532	✅	❌	✅	Y / Y	⭐️ 5 (1)
Ferien Tiraun-Sut Trun, Bündner Oberland, Surselva	$34,098	$162	43%	4	2	3	$253	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Wunderschönes Chalet direkt an der Skipiste	$121,663	$672	46%	4	3	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (28)
Canossa (716 Be)	$47,358	$301	35%	4	3	1	$220	❌	❌	❌	Y / N	⭐️ 4.6 (5)
Ferienhaus an sonniger Lage	$52,874	$182	66%	4	2	2	$330	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
New, modern house for skiing, biking or relaxing	$60,131	$292	54%	4	3	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (20)
Ferienhaus Granula - Kernsaniertes Einfamilienhaus	$45,168	$287	43%	4	3	4	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Grosszügiges Haus mit Panoramablick	$73,413	$271	72%	4	2	5	$275	❌	❌	❌	Y / Y	⭐️ 5 (149)
Cheerful and Cosy Holiday House / Chalet	$88,320	$589	36%	4	5	4	$496	❌	❌	❌	Y / Y	⭐️ 5 (5)
Große Wohnung mit Panoramaaussicht und Hüttenflair	$46,121	$115	97%	4	2	3	$182	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Schönes Ferienhaus in der Bergregion Breil/Brigels	$28,617	$174	44%	4	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (30)
Private luxury 4 bedroom Apartment	$157,283	$816	52%	4	5	2	$498	❌	❌	❌	Y / Y	⭐️ 5 (2)
Heinzenberg GR, Chalet Riavan	$60,789	$160	95%	4	2	7	$187	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Traumhaftes Ferienhaus Region Lenzerheide	$24,877	$165	40%	4	2	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Familienfreundliche Wohnung	$52,376	$232	57%	4	2	3	$330	❌	❌	❌	Y / Y	⭐️ 5 (12)
Holiday cottage genuine Swiss chalet	$40,800	$160	69%	4	1	7	$172	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bijou Bauernhaus von 1611	$103,388	$584	44%	4	2	4	$244	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

579.89% 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)	$65,093	$130,187	$195,281	$260,374	$325,468	$650,937	$1,952,811
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	$65,093	$130,187	$195,281	$260,374	$325,468	$650,937	$1,952,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

579.89%

Payback Period Days

Return on Investment

579.89%

7 Via Crap la Gelgia Flims, Graubünden, 7017

4 bed • 4.5 bath • 10 guests

Monthly Rent

$147,924

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $775/night at 51% occupancy.Projected nightly rate is $378/night at 59% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$81,027

Avg annual revenue

59%

Avg occupancy rate

$378

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

$20k

$75k

$125k

$180k

$65,094

Profit

Revenue

$147,924

Operating Expenses

$31,230

Operating Income

$116,694

Net Effective Rent

$51,600

Profit (Cash Flow)

$65,094

$11,225

Cash Investment

Renos & Furnishing

$11,125

Setup Costs

$100

Total

$11,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

579.89%

Payback Period Days