BNBCalc Short Term Rental Investment Analysis Chem. de la Chenalette, Morzine, Auvergne-Rhône-Alpes, 74110

3 bed • 1 bath • 6 guests • €400,000

BNB

Calc

Annual Revenue

€81,855

Profit (Cash Flow)

€41,376

Cap Rate

15.7%

Annual Revenue

€81,855

AirDNA projects €238/night at 72% occupancy ($62,575). Airbtics projects €319/night at 51% occupancy ($59,394). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, €367 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,822	€57,028	€84,872	€152,977
Occupancy	31%	52%	61%	76%
Nightly Rate	€234	€295	€367	€535

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clair Matin 2: Three bedrooms close to ski slopes	€28,719	€218	36%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Frenes Blancs 105 : 3 bedrooms down the slopes	€43,030	€367	32%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Neige et Soleil 3ème - Fully renovated 3 bedrooms	€32,502	€296	30%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Les Amarelles - Renovated apt in Morzine centre	€27,277	€276	27%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Altaka 3 - High standing 3 bedrooms down Pleney	€24,162	€275	24%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Luxurious 3 bedrooms in the center	€56,999	€577	27%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (12)
Brand new apartment with one of the best location	€47,822	€544	24%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Lovely family apartment with mountain views	€77,974	€201	100%	3	3	5	€144	❌	❌	❌	Y / Y	⭐️ 5 (32)
Lapia 1 : New built apartment with garden	€43,392	€329	36%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Echo du Pleney B103 Exceptional central 3 bedrooms	€57,280	€580	27%	3	3	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Echo du Pleney B101 - brand new 3 bedrooms + cabin	€50,833	€365	38%	3	3	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
ensuite bedroom apt in the heart of the resort	€50,812	€534	26%	3	3	1	€0	❌	❌	❌	Y / N	⭐️ 4 (5)
Luxurious Penthouse 3 Bed IN The Center	€52,986	€483	30%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (23)
Top location in the resort center with easy access	€51,470	€563	25%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (8)
Efanle 1 Three bedrooms ski in ski out apartment w	€53,211	€309	47%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Duplex 4 P- 85 m² avec Terrasse	€37,958	€198	52%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (55)
Morzine Centre/66m2/6 pers. - 2 bed+bunk - 2 bath	€75,838	€296	70%	3	2	5	€144	❌	❌	❌	Y / Y	⭐️ 5 (53)
Chalet Eve, lovely & comfy apt central Morzine	€72,310	€331	57%	3	2	3	€103	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Spacious and bright family place with open fire	€52,019	€249	56%	3	2.5	3	€97	❌	❌	❌	Y / Y	⭐️ 5 (28)
Comfy 3 bedrm flat, quiet spot, ideal for families	€72,904	€207	96%	3	2.5	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (69)
Charming Chalet Breathtaking View Catering Options	€61,897	€295	57%	3	2	7	€128	❌	❌	❌	Y / Y	⭐️ 5 (32)
New for winter 2023! Apartment with prime location	€50,979	€516	27%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Appartement rez-de-chaussée avec grand jardin	€93,110	€241	100%	3	1.5	3	€205	✅	❌	❌	Y / Y	⭐️ 5 (8)
Family flat - Terrace - Garage - Wifi	€29,135	€149	52%	3	0	1	€96	❌	❌	❌	Y / Y	⭐️ 5 (29)
Echo du Pleney A107 : new 3 bedrooms 100m from lif	€32,997	€282	32%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Zentral gelegenes schönes Appartement	€46,792	€258	48%	3	2.5	5	€133	❌	❌	❌	Y / Y	⭐️ 5 (10)
Morzine apartment, perfect ski/summer base for 8	€77,329	€295	67%	3	2	3	€240	❌	❌	❌	Y / Y	⭐️ 5 (34)
Central, Large Apartment, Ski In.	€52,177	€237	58%	3	2	4	€311	❌	❌	✅	Y / Y	⭐️ 5 (67)
Morzine apartment with fantastic mountain views	€33,391	€150	59%	3	2	3	€205	❌	❌	✅	Y / Y	⭐️ 5 (80)
appartement de 11 personnes en centre station	€39,295	€179	60%	3	1.5	7	€103	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
appartement 6/8 p centre station	€69,099	€319	59%	3	2	7	€82	❌	❌	❌	Y / Y	⭐️ 5 (23)
Chalet Yalung kang 1 ètoile	€63,540	€228	76%	3	2	4	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
High end 3 bed apartment located in Morzine centre	€70,052	€299	58%	3	3	7	€205	❌	❌	❌	N / N	⭐️ 5 (42)
Appartement Morzine	€125,147	€456	75%	3	3	3	€0	❌	❌	❌	Y / N	⭐️ 5 (5)
Superb accomodation Morzine downtown	€105,769	€398	71%	3	2	4	€123	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Large 3 bedroom apartment in central Morzine	€43,724	€321	37%	3	1.5	3	€168	❌	❌	❌	Y / Y	⭐️ 5 (63)
Morzine Apartment	€51,430	€273	51%	3	2	3	€256	❌	❌	❌	Y / Y	⭐️ 5 (21)
Central chic ski apartment	€53,418	€178	82%	3	2	7	€0	❌	❌	❌	Y / N	⭐️ 5 (5)
Spacious, well-located, quiet 3-bedroom apartment	€31,115	€147	58%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Mountain Xtra Chalet Cristal	€86,728	€370	64%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (47)

Return Metrics

42.26% 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)	€41,375	€82,751	€124,127	€165,503	€206,879	€413,759	€1,241,278
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€319,999	€319,999	€319,999	€319,999	€319,999	€319,999	€319,999
Down Payment	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Property Appreciation	€12,000	€24,360	€37,090	€50,203	€63,709	€137,566	€570,904
Total Return	€453,375	€507,111	€561,218	€615,707	€670,589	€951,325	€2,212,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.26%

Cap Rate

15.67%

Return on Investment

60.28%

Chem. de la Chenalette Morzine, Auvergne-Rhône-Alpes, 74110

3 bed • 1 bath • 6 guests

Purchase Price

221

Airbnb Investor Score

€41,375

Annual Profit

15.7%

Cap Rate

42.3%

Cash on Cash

€81,855

Annual Revenue

BNBCalc predicts this property will get $319 per night with 51% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€55,665

Avg annual revenue

51%

Avg occupancy rate

€319

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

€25k

€55k

€90k

€125k

€41,376

Profit

Revenue

€81,855

Operating Expenses

€19,146

Operating Income

€62,709

Mortgage & Taxes

€21,333

Profit (Cash Flow)

€41,376

€97,890

Cash Investment

Down Payment

€80,000

Renos & Furnishing

€5,890

Closing Costs

€12,000

Total

€97,890

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.26%

Cap Rate

15.67%

Return on Investment

60.28%