BNBCalc Short Term Rental Rental Arbitrage Analysis 20 Via Ernesto Cairoli, Varese, Lombardia, 21100

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€19,793

Profit (Cash Flow)

€845

Cash on Cash Return

28.9%

Annual Revenue

€19,793

AirDNA projects €72/night at 66% occupancy ($17,329). Airbtics projects €76/night at 71% occupancy ($19,792). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, €76 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,717	€18,778	€24,545	€34,123
Occupancy	62%	70%	83%	92%
Nightly Rate	€63	€71	€78	€98

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Eugenia	€22,296	€73	82%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Maison Marie Josephine-Al centro dei tuoi bisogni	€12,649	€52	66%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (105)
Cimoneight	€27,156	€80	92%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 0 (1)
Monolocali - BelSorrisoVarese B&B e Apartments	€18,710	€71	72%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Tulipano Studio Biroldi	€14,425	€61	62%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (16)
Varese Center - Elegant Apartment in the Center	€18,625	€77	63%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
Varese Movida	€16,590	€69	63%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 4.7 (49)
MAGENTA APARTMENT in centro	€24,454	€74	89%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (111)
Parcheggio Sempione [1 minuto a piedi dal Centro]	€21,217	€97	57%	1	1	1	€38	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Casa Camomilla Varese centro	€25,297	€105	66%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (23)
[ 1 minuto a Piedi dal centro] Parcheggio Sempione	€16,071	€72	58%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Casa Magnolia Varese, vicino al centro e ospedali	€13,034	€64	48%	1	1.5	3	€48	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento Cairoli - Affitti Brevi Italia	€14,756	€68	59%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 2 (4)
Mansardina Nido	€12,644	€41	83%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (63)
Loft2 via morosini centro Varese - Ixihome	€24,481	€83	75%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (6)
Monolocale aurelia cin it012133c2mybqk	€18,169	€56	87%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Esclusivo appartamento nel cuore di Varese	€19,272	€67	77%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (69)
Central Loft centro Varese	€30,469	€124	67%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Varese Liberty	€15,799	€60	68%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 4.8 (53)
[Parcheggio Sempione] 1 min a piedi dal centro	€13,808	€69	51%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Varese Tempo house	€23,206	€75	83%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (50)
Appartamento Abete - Affitti Brevi Italia	€21,575	€73	81%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (1)
Appartamento Castelli - Affitti Brevi Italia	€15,306	€67	62%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (4)
Kibilù - Via Magenta - Centro con Parcheggio	€24,951	€92	69%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 3 (3)
"Suite del Ponte" - Monolocale chic in centro	€16,286	€75	56%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 5 (52)
La Casetta di G&G CIR: 012133-CNI-00080	€14,623	€39	98%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (61)
Appartamento Adamoli - Affitti Brevi Italia	€20,010	€71	77%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
monolocale 6 piano con ascensore	€15,141	€52	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (85)
Varese City View	€22,322	€68	87%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (60)
Appartamento del Sol, bilocale	€13,725	€40	91%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Varese Maspero18	€17,035	€61	76%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (46)
CASA COCCA CIR 012133-CNI-00043	€29,840	€78	98%	1	1	3	€67	❌	❌	✅	Y / Y	⭐️ 5 (18)
Loft via morosini centro Varese Ixihome	€24,197	€85	72%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (8)
Appartamento bilocale- Il nido sui tetti di Varese	€17,261	€48	97%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (51)
Varese Cozy Stay	€41,382	€174	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Sweet Home	€17,254	€70	65%	1	1	1	€16	❌	❌	❌	N / Y	⭐️ 5 (12)
Staur34apartmenT - Varese Centro città	€15,712	€72	59%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Appartamento "LOFT 10" Varese - Piazza Marsala	€35,395	€98	96%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (14)
Elegant apartment with private parking	€23,689	€196	33%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

28.94% 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)	€844	€1,689	€2,534	€3,378	€4,223	€8,447	€25,341
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	€844	€1,689	€2,534	€3,378	€4,223	€8,447	€25,341

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.94%

Payback Period Days

1261

Return on Investment

28.94%

20 Via Ernesto Cairoli Varese, Lombardia, 21100

1 bed • 1 bath • 2 guests

Monthly Rent

€19,793

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €72/night at 66% occupancy.Projected nightly rate is €76/night at 71% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€19,909

Avg annual revenue

71%

Avg occupancy rate

€76

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

€5k

€20k

€30k

€40k

€845

Profit

Revenue

€19,793

Operating Expenses

€10,548

Operating Income

€9,245

Net Effective Rent

€8,400

Profit (Cash Flow)

€845

€2,918

Cash Investment

Renos & Furnishing

€2,829

Setup Costs

€89

Total

€2,918

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

28.94%

Payback Period Days

1261