BNBCalc Short Term Rental Investment Analysis Gotthardbahntunnel, Andermatt, UR,

4 bed • 1 bath • 1 guests • CHF 100

BNB

Calc

Annual Revenue

₣90,705

Profit (Cash Flow)

₣66,530

Cap Rate

66536.8%

Annual Revenue

₣90,705

AirDNA projects ₣358/night at 58% occupancy ($75,894). Airbtics projects ₣259/night at 64% occupancy ($60,483). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, ₣331 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	₣32,320	₣45,248	₣93,816	₣170,619
Occupancy	51%	58%	75%	99%
Nightly Rate	₣169	₣207	₣331	₣460

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CHALET GEMSSTOCK for 10 people	₣113,481	₣492	63%	4	3	2	₣466	✅	❌	✅	Y / Y	⭐️ 4.8 (56)
Beautiful Chalet Azzurro,4 bedrooms	₣173,268	₣511	92%	4	3	2	₣434	✅	❌	✅	Y / Y	⭐️ 4.8 (82)
Casa Dorino - Ideale per famiglie, sauna privata	₣30,143	₣174	46%	4	3	3	₣179	❌	❌	❌	Y / Y	⭐️ 5 (10)
Holiday App "Casa Restelli", 4 bedrooms 7-9 pers	₣58,136	₣208	71%	4	2	2	₣149	❌	❌	✅	Y / Y	⭐️ 5 (28)
UnderDach magnificent cottage in Andermatt	₣66,280	₣482	37%	4	3	4	₣318	❌	✅	❌	Y / Y	⭐️ 5 (17)
Grosszügige Familienwohnung	₣35,164	₣173	52%	4	2	2	₣149	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Chalet in the heart of the Swiss Alps	₣70,565	₣324	54%	4	2	3	₣200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Dachwohnung Chalet Viola	₣65,084	₣317	55%	4	2	1	₣149	❌	✅	❌	N / N	⭐️ 4.7 (8)
Wohnung 1. OG Chalet Viola	₣64,021	₣324	53%	4	2	1	₣149	❌	✅	❌	N / N	⭐️ 4 (3)
5.5 Zimmer Ferienhaus in Sedrun	₣53,808	₣134	100%	4	2	5	₣179	❌	❌	❌	Y / Y	⭐️ 5 (4)
LA VAL. Swiss Alpine Cottage with Southern Flavor	₣106,181	₣433	66%	4	2	1	₣149	❌	❌	✅	Y / Y	⭐️ 5 (246)
Holzhaus in den Bergen	₣57,283	₣302	46%	4	2	4	₣179	❌	❌	❌	Y / Y	⭐️ 5 (1)
Grosse heimelige Wohnung SkiArena Sedrun-Andermatt	₣56,915	₣146	100%	4	2	4	₣149	❌	❌	❌	Y / Y	⭐️ 5 (39)
Fully renovated 4 BDR Chalet w/sauna in Munster	₣83,847	₣437	50%	4	2	3	₣394	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Lakeview Chalet in Engelberg	₣119,402	₣544	60%	4	2	3	₣0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Historical Walser house "tgesa1783"	₣50,622	₣247	56%	4	2	4	₣179	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Grand chalet familial à 15' de Disentis (Grisons)	₣35,619	₣202	48%	4	4	3	₣147	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Penthouse with incredible view	₣26,504	₣138	48%	4	2	1	₣85	❌	❌	✅	Y / N	⭐️ 4.8 (30)
Chalet Ful-Berg - Gemütliches Zuhause mit Aussicht	₣78,575	₣206	99%	4	2	6	₣199	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Mountain Chalet Heidi Style (Swiss Alps/Mountains)	₣29,421	₣119	67%	4	2	2	₣119	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Andermatt Wyler	₣98,343	₣269	100%	4	2	3	₣0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Feu de Joie by Interhome	₣73,985	₣355	57%	4	2	1	₣0	❌	❌	❌	Y / N	⭐️ 5 (4)
Grosses Ferienhaus mit Charme & an der Piste	₣56,323	₣285	54%	4	3	6	₣389	❌	❌	❌	Y / Y	⭐️ 5 (1)
Chalet Clotilde & Bee House with Hot Tub + Sauna	₣61,264	₣392	42%	4	3	4	₣30	❌	✅	✅	Y / Y	⭐️ 5 (8)
Gemütliches nostalgisches Rustico Campello-Faido	₣31,232	₣119	72%	4	1	3	₣0	❌	❌	✅	Y / Y	⭐️ 5 (29)
Ferienwohnung Fravia	₣28,916	₣111	71%	4	2	6	₣0	❌	❌	❌	Y / N	⭐️ 0 (4)
Cosy Swiss Chalet	₣38,160	₣187	53%	4	2	3	₣189	❌	❌	❌	N / Y	⭐️ 4.8 (21)
Casa Miranda Curaglia Preis 45CHF/Nacht+ Person	₣20,708	₣44	100%	4	1	5	₣199	❌	❌	✅	Y / Y	⭐️ 5 (31)
Nano - Relax and Boulder Friendly Chalet	₣22,180	₣69	84%	4	1	1	₣70	❌	❌	❌	Y / Y	⭐️ 5 (77)
Moderne Gruppenunterkunft mit Garten/ Terrasse	₣43,010	₣379	31%	4	4	5	₣199	❌	❌	✅	N / Y	⭐️ 5 (3)
Cembraia	₣41,182	₣179	56%	4	2	4	₣189	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Familienfreundliches Haus mit Garten & Spielplatz	₣58,237	₣199	75%	4	1	5	₣129	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Cosy flat with view in the heart of Goms	₣47,733	₣201	64%	4	1	3	₣229	❌	❌	✅	Y / Y	⭐️ 4.6 (17)
Haus in ruhigem Bergdorf	₣44,541	₣160	76%	4	1	6	₣139	❌	❌	❌	Y / Y	⭐️ 5 (1)
Sole by Interhome	₣90,534	₣266	93%	4	1	1	₣0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

715.67% 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)	CHF 66,530	CHF 133,060	CHF 199,590	CHF 266,120	CHF 332,650	CHF 665,300	CHF 1,995,902
Revenue Appreciation	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0
Home Equity	CHF 80	CHF 80	CHF 80	CHF 80	CHF 80	CHF 80	CHF 80
Down Payment	CHF 20	CHF 20	CHF 20	CHF 20	CHF 20	CHF 20	CHF 20
Property Appreciation	CHF 3	CHF 6	CHF 9	CHF 12	CHF 15	CHF 34	CHF 142
Total Return	CHF 66,633	CHF 133,166	CHF 199,699	CHF 266,232	CHF 332,766	CHF 665,435	CHF 1,996,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

715.67%

Cap Rate

66,536.83%

Return on Investment

715.71%

Gotthardbahntunnel Andermatt, Uri

4 bed • 1 bath • 1 guests

Purchase Price

597394

Airbnb Investor Score

CHF 66,530

Annual Profit

66536.8%

Cap Rate

715.7%

Cash on Cash

₣90,705

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is ₣358/night at 58% occupancy.Projected nightly rate is ₣259/night at 64% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 29% of comparables

Seasonality

36 Airbnb Comparables

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

CHF 59,670

Avg annual revenue

64%

Avg occupancy rate

CHF 259

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

₣15k

₣70k

₣120k

₣175k

CHF 66,530

Profit

Revenue

₣90,705

Operating Expenses

₣24,168

Operating Income

₣66,537

Mortgage & Taxes

₣7

Profit (Cash Flow)

₣66,530

CHF 9,296

Cash Investment

Down Payment

₣20

Renos & Furnishing

₣9,273

Closing Costs

₣3

Total

₣9,296

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

715.67%

Cap Rate

66,536.83%

Return on Investment

715.71%