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 Saclentse, Nendaz, VS,

3 bed • 2 bath • 8 guests • CHF 500,000

BNB

Calc

Annual Revenue

₣80,944

Profit (Cash Flow)

₣24,255

Cap Rate

11.6%

Annual Revenue

₣80,944

AirDNA projects ₣195/night at 54% occupancy ($38,554). Airbtics projects ₣305/night at 59% occupancy ($65,831). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, ₣341 rate per night.

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

Percentiles25%50%75%90%
Revenue₣36,878₣56,737₣86,766₣156,654
Occupancy45%54%65%87%
Nightly Rate₣212₣266₣341₣459

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
Le Raccard by Interhome

No image available

₣47,169
₣286
45%
311₣0❌❌❌Y / Y⭐️ 4 (4)
Chalet Enfin by Interhome

No image available

₣52,271
₣340
42%
311₣0❌❌❌Y / Y⭐️ 4.8 (4)
Bel Alp D3 by Interhome

No image available

₣40,581
₣246
45%
311₣0❌❌❌Y / N⭐️ 4.5 (2)
Jolimont, appartement d'angle, vue exceptionnelle

No image available

₣61,241
₣152
100%
314₣195❌❌✅N / Y⭐️ 4.8 (27)
Belle Vue by Interhome

No image available

₣79,987
₣508
43%
331₣0❌❌❌Y / Y⭐️ 5 (3)
Gîte l'Ermitage

No image available

₣45,124
₣308
40%
332₣0❌❌✅Y / Y⭐️ 5 (34)
Mungg by Interhome

No image available

₣51,393
₣260
54%
311₣0❌❌❌Y / Y⭐️ 4 (4)
House near Nendaz/4 Vallees, amazing view

No image available

₣57,185
₣184
81%
333₣150❌❌✅Y / Y⭐️ 5 (5)
Charmant appartement de vacances, Haute-Nendaz

No image available

₣104,688
₣259
99%
335₣320❌❌❌Y / Y⭐️ 4.9 (11)
Chalet Dominique by Interhome

No image available

₣67,714
₣294
63%
311₣0❌❌❌Y / Y⭐️ 4 (3)
Large sunny apartment, great views,

No image available

₣49,414
₣203
61%
334₣160✅❌❌Y / Y⭐️ 4.9 (48)
Chalet ski-in ski-out Nendaz

No image available

₣78,746
₣371
58%
334₣0❌❌❌Y / N⭐️ 5 (5)
Magicien by Interhome

No image available

₣48,677
₣289
46%
311₣0❌❌❌Y / N⭐️ 4.8 (5)
Pèrle ben catcä - IN/OUT Bike & Randonée

No image available

₣27,493
₣131
45%
312₣181❌❌✅Y / Y⭐️ 4.5 (3)
Chalet Magpies

No image available

₣143,953
₣363
100%
335₣300❌❌❌Y / Y⭐️ 4.9 (8)
Ferme de Sandra A4 -Duplex in Nendaz for 6 pers.

No image available

₣49,988
₣244
40%
342₣461❌❌❌Y / Y⭐️ 5 (8)
Greppons N 002 - Mountain apartment 9 pers

No image available

₣223,819
₣1,073
57%
331₣0❌❌❌Y / Y⭐️ 4 (3)
Appartement dans chalet avec jardin

No image available

₣30,719
₣137
59%
316₣100❌❌❌Y / Y⭐️ 5 (15)
NewSwissChalet in Nendaz/Verbier4Vallées Resort

No image available

₣54,303
₣346
41%
334₣250❌❌❌Y / Y⭐️ 5 (13)
Chalet Patagonia vue imprenable

No image available

₣36,408
₣192
51%
313₣250❌❌✅Y / Y⭐️ 4.9 (14)
Le Montagnard 6 by Interhome

No image available

₣74,120
₣471
43%
331₣0✅✅❌Y / Y⭐️ 4.5 (4)
Superbe appartement 6 personnes à Veysonnaz

No image available

₣26,225
₣101
71%
313₣0❌❌❌Y / Y⭐️ 4.8 (98)
Prachalier I Nr 2 by Interhome

No image available

₣48,338
₣245
54%
311₣0❌❌❌Y / Y⭐️ 5 (1)
Chalet Neuf & Vue imprenable (4Vallées & Verbier)

No image available

₣59,993
₣215
74%
327₣230❌❌❌Y / Y⭐️ 4.9 (91)
Prameiraz 10 by Interhome

No image available

₣39,683
₣241
45%
331₣0❌❌❌Y / Y⭐️ 4 (1)
Ferme D'Alice A2 by Interhome

No image available

₣99,331
₣362
75%
331₣0❌❌❌Y / Y⭐️ 5 (1)
Chalet Didi by Interhome

No image available

₣86,274
₣271
87%
311₣0❌❌❌Y / Y⭐️ 0 (0)
Mustela by Interhome

No image available

₣53,369
₣270
54%
321₣0❌❌❌Y / Y⭐️ 4 (4)
Bisse-Vieux A-4 by Interhome

No image available

₣46,870
₣285
45%
321₣0❌❌❌Y / Y⭐️ 5 (2)
Chaleureux appartement à 1min à pied du télécabine

No image available

₣51,546
₣216
58%
322₣170❌❌❌Y / Y⭐️ 5 (16)
Prachalier Ii - Proche télécabine de Nendaz

No image available

₣24,392
₣89
64%
321₣220❌❌❌Y / Y⭐️ 4.8 (45)
Domaine des Reines B4 by Interhome

No image available

₣67,938
₣290
64%
321₣0✅❌❌Y / Y⭐️ 4.5 (3)
Les Crêtes 1 by Interhome

No image available

₣41,356
₣217
52%
321₣0❌❌❌Y / Y⭐️ 5 (1)
Chalet authentique dans un cadre idyllique…

No image available

₣35,323
₣175
55%
313₣121❌❌❌Y / Y⭐️ 5 (6)
D'Arby by Interhome

No image available

₣80,503
₣458
48%
321₣0❌❌❌Y / Y⭐️ 5 (2)
Dolce Cabane by Interhome

No image available

₣73,784
₣354
57%
321₣0❌❌❌Y / Y⭐️ 5 (1)
Valet de Coeur by Interhome

No image available

₣49,217
₣264
51%
321₣0❌❌❌Y / Y⭐️ 5 (3)
Eloise by Interhome

No image available

₣84,323
₣329
70%
321₣0❌❌❌Y / Y⭐️ 4.7 (7)

No image available

₣59,910
₣171
89%
322₣232❌❌❌Y / Y⭐️ 4.9 (107)
Mélèzes S 020 - Ski Lift apartment 8 pers

No image available

₣138,021
₣1,019
37%
311₣0❌❌✅Y / N⭐️ 3 (2)

Return Metrics

19.76% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CHF 24,255CHF 48,510CHF 72,766CHF 97,021CHF 121,277CHF 242,554CHF 727,662
Revenue AppreciationCHF 0CHF 0CHF 0CHF 0CHF 0CHF 0CHF 0
Home EquityCHF 400,000CHF 400,000CHF 400,000CHF 400,000CHF 400,000CHF 400,000CHF 400,000
Down PaymentCHF 100,000CHF 100,000CHF 100,000CHF 100,000CHF 100,000CHF 100,000CHF 100,000
Property AppreciationCHF 15,000CHF 30,450CHF 46,363CHF 62,754CHF 79,637CHF 171,958CHF 713,631
Total ReturnCHF 539,255CHF 578,960CHF 619,129CHF 659,776CHF 700,914CHF 914,512CHF 1,941,293

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.76%

Cap Rate

11.59%

Return on Investment

35.98%

property-location

Saclentse Nendaz, Valais

3 bed • 2 bath • 8 guests

114

Airbnb Investor Score

CHF 24,255

Annual Profit

11.6%

Cap Rate

19.8%

Cash on Cash

₣80,944

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is ₣195/night at 54% occupancy.Projected nightly rate is ₣305/night at 59% occupancy.

Top 28% of comparables

Top 26% 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.

CHF 64,784

Avg annual revenue

59%

Avg occupancy rate

CHF 305

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

₣90k

₣155k

₣225k

Sign up to see the data on 40 all comparables

CHF 24,255

Profit

Revenue

₣80,944

Operating Expenses

₣22,961

Operating Income

₣57,984

Mortgage & Taxes

₣33,728

Profit (Cash Flow)

₣24,255

CHF 122,728

Cash Investment

Down Payment

₣100,000

Renos & Furnishing

₣7,728

Closing Costs

₣15,000

Total

₣122,728

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.76%

Cap Rate

11.59%

Profit (Cummulative)

₣24,255

₣400,000

₣7,728

₣15,000

₣0

Total Gain

₣44,167

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service