BNBCalc Short Term Rental Investment Analysis Rte des Téléphériques, Crans-Montana, VS, 3963

2 bed • 2 bath • 5 guests • CHF 965,000

BNB

Calc

Annual Revenue

₣153,594

Profit (Cash Flow)

₣39,563

Cap Rate

12.6%

Annual Revenue

₣153,594

AirDNA projects ₣213/night at 45% occupancy ($34,968). Airbtics projects ₣242/night at 50% occupancy ($44,166). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, ₣678 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	₣22,337	₣39,070	₣66,742	₣118,409
Occupancy	35%	49%	62%	78%
Nightly Rate	₣169	₣205	₣281	₣396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Crans central location Cozy house	₣44,482	₣339	34%	2	1	1	₣60	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
Charmant appartement au calme avec balcon sud	₣87,239	₣230	100%	2	1	1	₣90	❌	❌	✅	Y / Y	⭐️ 5 (16)
Renovated Apartment 5 min to Crans Montana Center	₣58,714	₣258	62%	2	1	2	₣110	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
En plein centre de Crans à louer	₣45,390	₣225	55%	2	1	3	₣0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Crans Montana : Appartement au centre avec Spa	₣28,772	₣175	41%	2	1	6	₣60	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Luxury apartment for 4 people	₣68,484	₣535	35%	2	3	1	₣0	✅	✅	✅	Y / Y	⭐️ 5 (13)
4922 Feet’s/1500 meters UP &Relax	₣43,790	₣155	77%	2	1	1	₣14	✅	❌	✅	Y / Y	⭐️ 4.9 (78)
Snowstar-Next to ski lift and golf-Crans Montana	₣37,508	₣195	48%	2	1	1	₣232	❌	❌	✅	Y / Y	⭐️ 5 (11)
Joli appartement proche des remontées et du centre	₣38,800	₣174	50%	2	2	2	₣200	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Beautiful fully renovated two bedrooms appartment	₣60,248	₣390	38%	2	2	4	₣150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Helle Ferienwohnung mit Bergblick	₣36,017	₣163	53%	2	2	5	₣150	❌	❌	❌	Y / Y	⭐️ 4.3 (25)
Loft in the centre	₣30,645	₣94	82%	2	2	1	₣100	❌	❌	✅	N / Y	⭐️ 4.5 (42)
Cosy apartment in the heart of Crans	₣60,003	₣251	62%	2	2	1	₣200	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Your Place to be in the Center of Crans-Montana !	₣33,812	₣171	53%	2	2	2	₣100	❌	❌	❌	Y / Y	⭐️ 5 (53)
Richemont - A charming stay in the heart of the	₣33,829	₣182	48%	2	1	1	₣219	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Beautiful family apartment for 6 people	₣79,438	₣678	32%	2	3	1	₣0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Ski aux pieds, Cabines Cry-d'Er	₣29,274	₣204	30%	2	2	2	₣190	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Mountain apartment, ideally located	₣27,064	₣105	66%	2	2	1	₣176	❌	❌	❌	Y / N	⭐️ 4.5 (15)
2 Studios SecretNest in the Center of CransMontana	₣37,914	₣142	72%	2	2	3	₣100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Apartment Del Sol Etoile Crans Montana Switzerland	₣22,085	₣170	34%	2	2	2	₣100	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Apartment Etrier \| Recently renovated \| Crans-Montana	₣75,617	₣249	78%	2	2	3	₣335	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Close to gondola and 2 min to Crans center	₣34,368	₣166	50%	2	2	1	₣160	❌	❌	✅	Y / Y	⭐️ 4 (1)
appartement neuf au centre de Crans	₣33,923	₣181	51%	2	2	7	₣100	❌	❌	✅	Y / Y	⭐️ 5 (17)
Beautiful 2 bedroom family apartment for 6 people	₣62,722	₣281	61%	2	3	1	₣0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Appartement 3,5 pièces au centre de Crans	₣43,232	₣282	37%	2	2	5	₣151	❌	❌	✅	Y / Y	⭐️ 5 (3)
Gorgeous 2 Bedroom apartment	₣35,218	₣276	34%	2	2	1	₣180	❌	❌	✅	Y / Y	⭐️ 5 (26)
Saison hiver 3 1/2 centre . vue vallée	₣78,515	₣215	96%	2	2	30	₣100	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartement à côté des pistes de ski et promenades	₣60,485	₣233	71%	2	1	7	₣131	❌	❌	✅	Y / Y	⭐️ 5 (6)
Appartement au centre de Crans-Montana	₣14,324	₣84	46%	2	1	2	₣60	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
en plein coeur de Crans	₣24,078	₣183	36%	2	1	1	₣0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Crans Montana, Secteur Regent - Apt 2/4 Pers.	₣34,979	₣194	46%	2	2	6	₣100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Appartement au centre de Crans-Montana	₣33,966	₣157	59%	2	2	2	₣120	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Appartement très central	₣85,743	₣293	80%	2	1	14	₣201	❌	❌	❌	Y / N	⭐️ 0 (0)
centrale appartamento vista alpi a crans	₣40,490	₣284	39%	2	2	5	₣401	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Charming 2-Bedroom in the Heart of Crans-Montana	₣32,618	₣154	58%	2	2	2	₣0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Beautiful apartment in the center of crans	₣41,790	₣293	39%	2	2	1	₣0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

12.19% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CHF 39,562	CHF 79,125	CHF 118,687	CHF 158,250	CHF 197,813	CHF 395,626	CHF 1,186,879
Revenue Appreciation	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0
Home Equity	CHF 675,500	CHF 675,500	CHF 675,500	CHF 675,500	CHF 675,500	CHF 675,500	CHF 675,500
Down Payment	CHF 289,500	CHF 289,500	CHF 289,500	CHF 289,500	CHF 289,500	CHF 289,500	CHF 289,500
Property Appreciation	CHF 28,950	CHF 58,768	CHF 89,481	CHF 121,116	CHF 153,699	CHF 331,879	CHF 1,377,308
Total Return	CHF 1,033,512	CHF 1,102,893	CHF 1,173,169	CHF 1,244,366	CHF 1,316,512	CHF 1,692,505	CHF 3,529,188

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.19%

Cap Rate

12.55%

Return on Investment

40.75%

Rte des Téléphériques Crans-Montana, Valais, 3963

2 bed • 2 bath • 5 guests

Purchase Price

Airbnb Investor Score

CHF 39,562

Annual Profit

12.6%

Cap Rate

12.2%

Cash on Cash

₣153,594

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is ₣213/night at 45% occupancy.Projected nightly rate is ₣242/night at 50% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

CHF 43,711

Avg annual revenue

50%

Avg occupancy rate

CHF 242

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

₣40k

₣60k

₣90k

CHF 39,563

Profit

Revenue

₣153,594

Operating Expenses

₣32,405

Operating Income

₣121,189

Mortgage & Taxes

₣81,626

Profit (Cash Flow)

₣39,563

CHF 324,360

Cash Investment

Down Payment

₣289,500

Renos & Furnishing

₣5,910

Closing Costs

₣28,950

Total

₣324,360

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.19%

Cap Rate

12.55%

Return on Investment

40.75%