BNBCalc Short Term Rental Rental Arbitrage Analysis Via la Villette, 14, Courmayeur, Aosta Valley, Italy

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,245

Profit (Cash Flow)

$3,156

Cash on Cash Return

96.0%

Annual Revenue

$29,245

AirDNA projects $175/night at 41% occupancy ($26,206). Airbtics projects $157/night at 51% occupancy ($29,245). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,704	$29,233	$40,768	$64,828
Occupancy	41%	54%	60%	70%
Nightly Rate	$110	$145	$180	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Monolocale luxury con dehors Viale Monte Bianco	$32,429	$120	70%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (158)
DUE PASSI DAL CENTRO	$67,710	$185	100%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Bright and comfortable apartment in Courmayeur	$27,372	$120	61%	1	1	1	$48	❌	❌	✅	N / Y	⭐️ 5 (247)
perla di montagna Courmayeur	$34,794	$146	58%	1	1	2	$108	❌	❌	❌	N / Y	⭐️ 5 (6)
Courmayeur centralissimo con terrazzino e vista	$22,634	$176	30%	1	1	2	$98	❌	❌	✅	Y / Y	⭐️ 5 (9)
Apt Eve - park central and wifi	$29,092	$109	70%	1	1	1	$97	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Centralissimo bilocale con giardino, grande vista!	$37,282	$151	65%	1	2	2	$124	❌	❌	✅	Y / Y	⭐️ 4.1 (39)
Accogliente mansarda a Courmayeur	$23,619	$118	54%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (114)
Prezioso monolocale con vista sul Monte Bianco	$36,231	$149	60%	1	1	5	$97	❌	❌	❌	N / N	⭐️ 4.5 (21)
Piccolo gioiello in centro	$30,209	$175	47%	1	1	2	$87	❌	❌	✅	Y / Y	⭐️ 5 (27)
La Leitery du Mont Blanc 1	$34,251	$158	57%	1	1	1	$97	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Centro di Courmayeur	$29,440	$143	54%	1	1	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (18)
Elegante bilocale a Courmayeur	$19,254	$119	43%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (150)
Mini appartamento in casa privata	$26,176	$111	64%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (72)
Chic apartment in the centre of Courmayeur	$22,926	$104	57%	1	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (19)
Due passi dal centro - Courmayeur	$53,857	$270	54%	1	1	31	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Petite Maison in centro a Courmayeur	$28,976	$179	43%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Accogliente Casa con Giardino	$44,852	$215	57%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Jolie maison fleurie con sauna Monte Bianco	$46,358	$290	42%	1	2	2	$162	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Chétif Apt [Courmayeur Center-6 min to Cable Car]	$37,478	$160	64%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
CentroCourma+ Parking & TopView	$33,380	$152	60%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
appartamento piccolo centralissimo	$35,998	$215	41%	1	1	31	$86	❌	❌	✅	N / Y	⭐️ 0 (2)
Accogliente e panoramico 2 passi centro Courmayeur	$23,571	$115	56%	1	1	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
lo sciatore courmayur vda cir 0051	$47,486	$270	47%	1	1	2	$108	❌	❌	✅	N / N	⭐️ 4.3 (3)
Courmayeur, alloggio con piccolo giardino	$20,500	$105	52%	1	1	7	$65	❌	❌	✅	Y / Y	⭐️ 5 (54)
Courmayeur apartment in a central and quiet area	$15,885	$110	38%	1	1	2	$65	❌	❌	✅	Y / N	⭐️ 4.7 (22)
Maison Emilia-Courmayeur	$20,086	$98	56%	1	1	7	$0	❌	❌	❌	Y / N	⭐️ 5 (29)
Nido centralissimo a Courmayeur	$13,418	$107	31%	1	1	31	$108	❌	❌	✅	Y / Y	⭐️ 5 (12)
Courmayeur: appartamento con giardino - Villa Momo	$29,544	$99	79%	1	1	6	$54	❌	❌	❌	Y / Y	⭐️ 5 (20)
Maison Vision	$20,166	$95	58%	1	1	5	$121	❌	❌	✅	Y / Y	⭐️ 5 (1)
La Taverna di Dolonne	$56,778	$162	95%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (3)
Meijon de l'église	$17,068	$88	53%	1	1	2	$48	❌	❌	❌	N / Y	⭐️ 4.8 (95)
Mont Blanc Studio	$20,182	$108	51%	1	1	30	$43	❌	❌	❌	N / N	⭐️ 0 (0)
La Casa della Torre 1 panoramico Courmayeur centro	$32,539	$140	62%	1	1	31	$65	❌	❌	✅	Y / Y	⭐️ 5 (95)

Return Metrics

95.98% 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)	$3,156	$6,312	$9,468	$12,624	$15,780	$31,561	$94,683
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$3,156	$6,312	$9,468	$12,624	$15,780	$31,561	$94,683

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

95.98%

Payback Period Days

380

Return on Investment

95.98%

14 Via la Villette Courmayeur, Valle d'Aosta, 11013

1 bed • 1 bath • 4 guests

Monthly Rent

$29,245

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $175/night at 41% occupancy.Projected nightly rate is $157/night at 51% occupancy.

Occupancy Rate

Top 61% 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.

$29,445

Avg annual revenue

51%

Avg occupancy rate

$157

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

$30k

$50k

$70k

$3,156

Profit

Revenue

$29,245

Operating Expenses

$12,649

Operating Income

$16,596

Net Effective Rent

$13,440

Profit (Cash Flow)

$3,156

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

95.98%

Payback Period Days

380