BNBCalc Short Term Rental Rental Arbitrage Analysis Fabrikgasse 4, Horgen, Switzerland

1 bed • 1 bath • 2 guests • CHF 0

BNB

Calc

Annual Revenue

₣33,144

Profit (Cash Flow)

₣4,313

Cash on Cash Return

117.5%

Annual Revenue

₣33,144

AirDNA projects ₣148/night at 59% occupancy ($31,991). Airbtics projects ₣137/night at 66% occupancy ($33,143). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, ₣137 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	₣17,636	₣31,512	₣54,499	₣81,497
Occupancy	50%	70%	84%	96%
Nightly Rate	₣95	₣121	₣175	₣229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Garden suite for families / groups	₣28,746	₣98	79%	1	1	3	₣84	❌	❌	❌	Y / Y	⭐️ 4.5 (147)
Lake & garden - 2.5 rooms, close to Zurich center	₣37,427	₣127	78%	1	1	2	₣89	❌	❌	❌	Y / Y	⭐️ 5 (82)
Kölli Bett	₣35,787	₣116	84%	1	1	2	₣0	❌	❌	❌	Y / Y	⭐️ 5 (110)
Studio with Sauna by the Lake	₣31,123	₣124	68%	1	1	1	₣11	❌	❌	❌	N / Y	⭐️ 5 (174)
aestate living lakeview in Horgen/Zürich/Pfäffikon	₣41,146	₣229	49%	1	0	1	₣0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Wohnung am Zürichsee mit Seeblick und Parkplatz	₣38,687	₣279	37%	1	1	7	₣93	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Cosy Apartment bang in the centre of Horgen	₣17,999	₣59	75%	1	1	4	₣111	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Schlieregg by Interhome	₣42,862	₣132	89%	1	1	1	₣0	❌	❌	❌	Y / N	⭐️ 5 (2)
Ruhige Gartenwohnung zwischen Zürich und Zug	₣32,809	₣106	82%	1	1	4	₣46	❌	❌	❌	Y / Y	⭐️ 5 (96)
Gemütliche zentrale Wohnung in der Nähe vom See	₣22,162	₣74	79%	1	1	5	₣70	❌	❌	❌	Y / Y	⭐️ 4.3 (15)
aestate living lakeview Horgen/Zürich/Zug	₣38,133	₣326	32%	1	1	1	₣0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Gemütliche Ein-Zimmer-Wohnung in Thalwil	₣25,488	₣73	96%	1	1	6	₣0	❌	❌	❌	Y / Y	⭐️ 5 (4)
3 Zimmer Wohnung nähe Zentrum	₣27,674	₣175	43%	1	1.5	7	₣70	❌	❌	❌	Y / Y	⭐️ 0 (0)
Gemutliche Dorfwohnung/Cozy village apartment	₣14,978	₣77	51%	1	1	2	₣37	❌	❌	❌	Y / Y	⭐️ 4.8 (159)
Cozy centrally located flat near the lake	₣24,280	₣79	83%	1	1	3	₣70	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Precious 2½ flat, 68m2 Thalwil.	₣48,178	₣143	89%	1	1.5	10	₣139	❌	❌	❌	Y / Y	⭐️ 5 (92)
Penthouse aestate living lakeview Horgen / Zürich	₣53,210	₣234	62%	1	1	1	₣0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Stylish gardenapt with lakeview - 12' to Zurich	₣25,049	₣90	75%	1	1	26	₣89	❌	❌	✅	Y / Y	⭐️ 5 (54)
Asian Dream - Pool and Lakeview	₣39,973	₣210	52%	1	1	2	₣0	✅	❌	❌	N / Y	⭐️ 0 (2)
Tolle 2-Zimmerwohnung (48m2), 10‘ von Zürich	₣26,396	₣240	30%	1	1	1	₣0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Loft Studio	₣36,738	₣100	100%	1	1	7	₣0	❌	❌	❌	Y / Y	⭐️ 0 (1)
1-BR flat with amazing lake and mountains view	₣46,291	₣189	66%	1	1	3	₣46	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful flat on lake Zurich	₣50,130	₣134	99%	1	1	6	₣94	❌	❌	❌	N / Y	⭐️ 5 (75)
Traumwohnung, neu renoviert. Nahe zum See & Bahn.	₣45,596	₣190	64%	1	1.5	7	₣139	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modern leben in Rüschlikon/See	₣42,510	₣143	81%	1	2	6	₣0	❌	❌	❌	Y / N	⭐️ 0 (0)
Attractive residential studio near Zurich & Kt Zug	₣28,177	₣120	62%	1	1	3	₣84	❌	❌	❌	Y / Y	⭐️ 5 (13)
tolle Lage, In der Nähe Bahnhof	₣13,112	₣61	59%	1	1	1	₣0	❌	❌	❌	Y / N	⭐️ 4.3 (3)
Home away from Home - Cosy Lake View Appartment	₣27,361	₣179	41%	1	1	3	₣89	❌	❌	❌	N / Y	⭐️ 5 (26)
See- und Bergblick	₣34,432	₣102	89%	1	1	2	₣49	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Blueground \| Horgen, storage, 3 min to market	₣16,940	₣149	31%	1	1	30	₣420	❌	❌	✅	Y / Y	⭐️ 0 (0)
A relaxing country space in the vacinity of Zurich	₣23,166	₣113	56%	1	1	14	₣56	❌	✅	❌	N / Y	⭐️ 5 (8)
Nettes helles Apartment	₣28,408	₣90	86%	1	1	3	₣0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Stylish, quiet Studio close to Zurich/Zug/Lucerne	₣19,784	₣60	89%	1	1	25	₣70	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy stay overlooking Zürichsee & the Swiss Alps	₣56,805	₣155	100%	1	1	6	₣56	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Cosy flat according to the motto: mi casa, su casa	₣35,364	₣96	100%	1	1	3	₣28	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Wunderschönes Zimmer in Zürich	₣24,715	₣127	53%	1	1	1	₣0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Beautiful Appartement in Thalwil	₣28,697	₣94	73%	1	1	1	₣148	❌	❌	❌	Y / N	⭐️ 4.3 (4)

Return Metrics

117.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CHF 4,312	CHF 8,625	CHF 12,938	CHF 17,251	CHF 21,564	CHF 43,129	CHF 129,388
Revenue Appreciation	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0
Home Equity	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0
Down Payment	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0
Property Appreciation	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0
Total Return	CHF 4,312	CHF 8,625	CHF 12,938	CHF 17,251	CHF 21,564	CHF 43,129	CHF 129,388

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

117.54%

Payback Period Days

310

Return on Investment

117.54%

4 Fabrikgasse Horgen, Zürich, 8810

1 bed • 1 bath • 2 guests

Monthly Rent

₣33,144

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is ₣148/night at 59% occupancy.Projected nightly rate is ₣137/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

CHF 31,236

Avg annual revenue

66%

Avg occupancy rate

CHF 137

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

₣10k

₣25k

₣40k

₣60k

CHF 4,313

Profit

Revenue

₣33,144

Operating Expenses

₣14,431

Operating Income

₣18,713

Net Effective Rent

₣14,400

Profit (Cash Flow)

₣4,313

CHF 3,669

Cash Investment

Renos & Furnishing

₣3,585

Setup Costs

₣84

Total

₣3,669

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

117.54%

Payback Period Days

310