Saclentse Nendaz, Valais
3 bed • 2 bath • 8 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%