BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Chem. de la Via, Les Houches, Auvergne-Rhône-Alpes, 74310

6 bed • 5 bath • 12 guests • €1,360,000

BNB

Calc

Annual Revenue

€152,405

Profit (Cash Flow)

€53,737

Cap Rate

9.3%

Annual Revenue

€152,405

AirDNA projects €460/night at 41% occupancy ($68,881). Airbtics projects €719/night at 58% occupancy ($152,405). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, €719 rate per night.

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

Percentiles25%50%75%90%
Revenue€63,284€115,047€228,506€440,160
Occupancy46%57%65%88%
Nightly Rate€369€537€931€1,337

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern Chalet for 10|Terrace &Mont Blanc view

No image available

€80,742
€369
59%
533€229❌❌❌Y / N⭐️ 5 (18)
Chalet Serena, Stunning view, 14 guests Pool & Spa

No image available

€233,157
€1,327
48%
77.54€0✅✅❌Y / Y⭐️ 5 (5)
Chalet 10-12 personnes - Chalet du haut/Upstream

No image available

€100,432
€457
60%
652€242❌❌✅Y / Y⭐️ 5 (17)
Chalet 12 personnes - Chalet du bas - Downstream

No image available

€121,978
€504
66%
552€242❌❌✅Y / Y⭐️ 5 (25)
Chalet Grand Cerf du Bois - 6 minutes de Chamonix

No image available

€168,512
€759
60%
53.54€141❌❌✅Y / Y⭐️ 5 (58)
Grand chalet familial aux Houches, prox Chamonix.

No image available

€55,758
€250
56%
633€151❌❌✅Y / Y⭐️ 5 (60)
Luxury Chalet | Sauna | Jacuzzi | Cine | 180° View

No image available

€160,810
€723
58%
56.54€805❌✅❌Y / Y⭐️ 5 (11)
Jacuzzi, Cinema, Sauna. Bfast&Cleaning INC, for 11

No image available

€190,563
€1,041
50%
555€0❌✅❌Y / Y⭐️ 5 (3)
Large chalet 12 persons Les Houches

No image available

€130,276
€492
71%
642€95❌❌❌Y / Y⭐️ 5 (59)
The Farmhouse, Traditional Alpine Chalet

No image available

€261,953
€723
99%
77.54€0❌✅❌Y / Y⭐️ 5 (25)
CHALET POUR REUNION FAMILLE OU AMIS (16/18 PERS.)

No image available

€189,187
€1,011
46%
764€568❌✅❌Y / Y⭐️ 5 (16)
Chalet Bechar + Appt - Sauna & Jacuzzi

No image available

€112,613
€572
52%
531€193❌✅❌Y / Y⭐️ 0 (1)
Superbe chalet, vue splendide, situation idéale !

No image available

€97,342
€369
72%
53.52€0❌❌❌Y / Y⭐️ 5 (58)
Chalet Arte 12px Hot Bath Sauna

No image available

€273,097
€1,244
60%
673€0✅✅❌Y / Y⭐️ 5 (7)
Chalet 170sqm | Fireplace | View | Comfort | Quiet

No image available

€67,306
€263
65%
541€429❌❌❌Y / Y⭐️ 5 (18)
Chalet authentique, jardin, vue chaîne Mont-Blanc

No image available

€130,067
€372
88%
523€449❌❌❌Y / Y⭐️ 5 (7)
Stylish chalet, fire and Hottub in Chamonix

No image available

€82,665
€374
52%
533€379❌✅❌Y / Y⭐️ 5 (6)
Chalet idéal pour séjours entre amis ou familles

No image available

€89,377
€369
60%
53.52€237❌❌✅Y / Y⭐️ 5 (25)
Chalet à 2pas des télécabines-Chamonix-Les Houches

No image available

€239,801
€675
97%
667€0❌❌❌Y / Y⭐️ 5 (7)
Chalet Emile, authentical alpine luxury

No image available

€111,739
€655
46%
542€237✅❌✅Y / Y⭐️ 5 (54)
Chalet L' Ecritoire - Alpes Travel - Sleeps 10

No image available

€70,119
€361
53%
541€0✅❌❌Y / Y⭐️ 3.5 (4)
Family Chalet | 360 View | Nature | Quiet | Unique

No image available

€50,905
€223
59%
731€524❌❌❌Y / Y⭐️ 5 (11)
Nice Chalet, 10 people, 5 bedroom, Mt Blanc View

No image available

€97,771
€402
63%
547€171❌❌❌Y / Y⭐️ 5 (31)
Chalet des 5 Chardons - Skis aux pieds - Familial

No image available

€60,359
€419
39%
521€113❌❌❌Y / Y⭐️ 4.5 (15)
Beau chalet avec vue exceptionnelle

No image available

€340,396
€904
100%
767€284❌✅❌Y / Y⭐️ 5 (5)
Boutique Home, Amazing Views, Garden & King Beds

No image available

€145,304
€606
65%
55.52€284✅❌❌Y / Y⭐️ 5 (75)
Chalet 14 P magnificent view

No image available

€72,603
€409
48%
533€189❌❌❌Y / Y⭐️ 5 (39)
Très beau chalet à Chamonix

No image available

€63,880
€356
49%
647€0❌❌❌Y / Y⭐️ 5 (22)
L'Piri by Interhome

No image available

€83,848
€310
74%
531€0❌❌❌Y / N⭐️ 4 (10)
Large Chalet in Les Houches, Chamonix

No image available

€69,247
€364
51%
675€189❌✅✅Y / Y⭐️ 4.5 (40)
Low Rental Rates-7 Bedrooms-Hot Tub-Self Catering

No image available

€81,015
€503
44%
75.52€0❌✅✅Y / Y⭐️ 4.5 (47)
Chalet Lynx. Chamonix Holidays. Les Houches. Ski.

No image available

€110,050
€683
44%
551€0❌✅❌Y / Y⭐️ 4.7 (25)
Vieille ferme rénovée, mitoyenne

No image available

€101,965
€270
98%
52.54€171❌❌❌Y / Y⭐️ 4.5 (12)
Ultimate luxury ski in/ski out chalet with pool

No image available

€331,001
€2,055
44%
563€0✅❌✅Y / Y⭐️ 5 (2)
Designer renovated ski in/ski out luxury farmhouse

No image available

€334,178
€2,029
45%
553€0❌✅✅Y / Y⭐️ 5 (1)
Central luxe chalet+hot tub+sauna+view MontBlanc

No image available

€308,239
€1,427
59%
66.54€0❌✅❌Y / Y⭐️ 5 (26)
Chalet Kuma

No image available

€304,868
€1,983
42%
55.51€0❌❌❌Y / Y⭐️ 0 (0)
Chalet Cham'rock- 5 Ch - Sauna - Jacuzzi - Calme

No image available

€174,534
€1,076
44%
543€379❌✅✅Y / Y⭐️ 5 (22)
Chalet à 12 minutes de Chamonix vue Mont Blanc

No image available

€92,550
€700
35%
532€274❌❌✅Y / Y⭐️ 4.5 (23)

Return Metrics

16.64% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€53,737€107,474€161,212€214,949€268,687€537,374€1,612,124
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€1,087,999€1,087,999€1,087,999€1,087,999€1,087,999€1,087,999€1,087,999
Down Payment€272,000€272,000€272,000€272,000€272,000€272,000€272,000
Property Appreciation€40,800€82,824€126,108€170,691€216,612€467,726€1,941,076
Total Return€1,454,537€1,550,298€1,647,321€1,745,641€1,845,300€2,365,101€4,913,201

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.64%

Cap Rate

9.28%

Return on Investment

35.21%

property-location

Chem. de la Via Les Houches, Auvergne-Rhône-Alpes, 74310

6 bed • 5 bath • 12 guests

94

Airbnb Investor Score

€53,737

Annual Profit

9.3%

Cap Rate

16.6%

Cash on Cash

€152,405

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €460/night at 41% occupancy.Projected nightly rate is €719/night at 58% occupancy.

Top 48% of comparables

Top 33% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€148,137

Avg annual revenue

58%

Avg occupancy rate

€720

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

€50k

€145k

€240k

€340k

Sign up to see the data on 40 all comparables

€53,737

Profit

Revenue

€152,405

Operating Expenses

€26,137

Operating Income

€126,269

Mortgage & Taxes

€72,531

Profit (Cash Flow)

€53,737

€322,861

Cash Investment

Down Payment

€272,000

Renos & Furnishing

€10,061

Closing Costs

€40,800

Total

€322,861

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.64%

Cap Rate

9.28%

Profit (Cummulative)

€53,737

€1,088,000

€10,061

€40,800

€0

Total Gain

€113,698