BNBCalc Short Term Rental Investment Analysis Frazione Clapey, Arnad, Valle d'Aosta, 11020

1 bed • 1 bath • 4 guests • €1

BNB

Calc

Annual Revenue

€14,198

Profit (Cash Flow)

€3,220

Cap Rate

321994.2%

Annual Revenue

€14,198

Airbtics projects €73/night at 53% occupancy ($14,198). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, €73 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,388	€13,717	€19,117	€30,419
Occupancy	40%	52%	64%	77%
Nightly Rate	€57	€71	€80	€104

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Mijonetta	€7,685	€78	27%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (31)
Il nido di Marty	€14,942	€53	77%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (59)
"Pressoir à vin" Casa vacanze Arnad(Valle d'Aosta)	€24,775	€127	49%	1	2	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (34)
Dimora Gilles AO	€8,854	€46	50%	1	1	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (26)
Un comodo nido per visitare la valle d'Aosta	€9,350	€43	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (206)
Dimora Gilles, Aosta Valley	€10,657	€72	39%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (28)
Dimora Gilles, Bard	€12,973	€62	55%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (17)
Dimora Gilles, Valle d'Aosta	€13,218	€72	48%	1	1	2	€34	❌	❌	✅	N / Y	⭐️ 5 (4)
“Minihouse Lisa" moderno monolocale - CIR 0005	€16,948	€57	80%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (50)
Appartamento del Borgo	€13,542	€70	53%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (73)
Nel Vecchio Borgo	€12,595	€104	33%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (5)
Martorey CIR 10	€13,119	€46	78%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Le petit coin - Hône	€14,927	€63	65%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (72)
Chez Claire	€10,301	€57	49%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Appartamento da Mura	€7,918	€45	48%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (146)
Alloggio "bluette" della "casa vacanze Quassu'"	€15,702	€78	53%	1	1	7	€28	❌	❌	✅	Y / Y	⭐️ 5 (6)
Accogliente mansarda con vista, Forte di Bard (AO)	€16,392	€145	27%	1	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Casetta di Ginger, monolocale di stile	€12,608	€78	44%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (119)
Casa Isollaz	€18,067	€101	49%	1	1.5	31	€0	✅	❌	❌	Y / N	⭐️ 4.5 (6)
Alla Meridiana	€10,217	€72	39%	1	0	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Casa Savin	€10,609	€145	20%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Alloggio rouge	€10,690	€82	35%	1	1	14	€28	❌	❌	✅	Y / Y	⭐️ 0 (2)
Le petit coin de Jason - Issogne (AO)	€13,370	€69	53%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (17)
L'Or d'Echallogne - La Deux	€18,851	€79	64%	1	1	1	€19	❌	❌	✅	N / N	⭐️ 0 (1)
Alla Meridiana-camera sotto il Forte	€7,245	€57	35%	1	0	1	€0	❌	❌	✅	N / N	⭐️ 0 (7)
L'Or d'Echallogne - La Quatre	€14,960	€79	51%	1	1	1	€19	❌	❌	✅	N / N	⭐️ 0 (1)
L'Or d'Echallogne - La Trois	€18,306	€78	63%	1	1	1	€19	❌	❌	✅	N / N	⭐️ 5 (4)
casetta di pietra	€18,850	€55	94%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Casa Vacanze VillaTanya - cir 0014	€12,109	€85	39%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Nel Borgo	€13,028	€67	53%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Quick Home - Viola	€15,781	€105	41%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Casa indipendente in montagna	€8,414	€45	51%	1	1	15	€0	❌	❌	❌	N / N	⭐️ 4.8 (7)
ATTIC	€18,201	€89	54%	1	1	31	€48	❌	❌	✅	Y / Y	⭐️ 5 (8)
Casa di montagna (CIR n.0007)	€12,574	€48	72%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (31)
Il Biancone	€21,599	€94	63%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
MAISON DES CHALLANT 3	€18,851	€77	67%	1	1	20	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
pratico open space per chi è di passaggio	€8,695	€37	64%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (85)
Appartamento Forte di Bard	€13,658	€57	66%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (10)
Lorenzina	€20,180	€57	96%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (7)
Appartamento storico Il quartiere borgo di Bard	€9,056	€62	40%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (2)

Return Metrics

114.28% 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)	€3,219	€6,439	€9,659	€12,879	€16,099	€32,198	€96,596
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	€1
Total Return	€3,220	€6,440	€9,660	€12,880	€16,100	€32,200	€96,599

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

114.28%

Cap Rate

321,994.15%

Return on Investment

114.28%

Frazione Clapey Arnad, Valle d'Aosta, 11020

1 bed • 1 bath • 4 guests

Purchase Price

2882122

Airbnb Investor Score

€3,219

Annual Profit

321994.2%

Cap Rate

114.3%

Cash on Cash

€14,198

Annual Revenue

BNBCalc predicts this property will get $73 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€13,745

Avg annual revenue

53%

Avg occupancy rate

€73

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

€5k

€15k

€20k

€25k

€3,220

Profit

Revenue

€14,198

Operating Expenses

€10,979

Operating Income

€3,220

Mortgage & Taxes

€0

Profit (Cash Flow)

€3,220

€2,817

Cash Investment

Down Payment

€0

Renos & Furnishing

€2,817

Closing Costs

€0

Total

€2,817

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

114.28%

Cap Rate

321,994.15%

Return on Investment

114.28%