BNBCalc Short Term Rental Investment Analysis 24 Via S. Luigi, Cornate d'Adda, Lombardia, 20872

1 bed • 1 bath • 1 guests • €220,000

BNB

Calc

Annual Revenue

€25,941

Profit (Cash Flow)

€1,072

Cap Rate

5.8%

Annual Revenue

€25,941

Airbtics projects €73/night at 67% occupancy ($17,947). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 80% occupancy rate, €89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,183	€20,654	€26,824	€31,491
Occupancy	57%	72%	80%	88%
Nightly Rate	€52	€76	€89	€95

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Grazioso e luminoso bilocale a Bernareggio	€16,678	€52	84%	1	1	31	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
BLUE Cottage in "Bamboo Garden"	€14,572	€52	74%	1	1	2	€31	✅	❌	✅	Y / Y	⭐️ 5 (212)
Appartamento incantevole per un soggiorno speciale	€19,708	€90	60%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Sweethouse zia Maria	€14,220	€46	80%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 5 (48)
Jasmine garden apartment	€22,758	€82	72%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (52)
Casa di Lillo	€19,064	€86	58%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (23)
il Lazzaretto risanato	€13,810	€46	78%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (136)
Exclusive modern penthouse in Bergamo	€24,000	€99	64%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (44)
Accogliente appartamento a Cornate d'Adda	€17,402	€55	85%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Lovely bright loft apartment	€17,627	€49	96%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Colorful apartment in Bernareggio	€20,743	€69	80%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Casa Trezzo sull'Adda	€21,559	€81	69%	1	1	31	€41	❌	❌	✅	Y / Y	⭐️ 5 (41)
Smart Holiday	€20,705	€95	57%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 0 (0)
La Casa di TaTa	€22,292	€74	79%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Duplex x5pers. [Leolandia 7min, Orio 20', Mi 35']	€28,105	€94	80%	1	1	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (37)
a casa di Luca	€20,091	€83	64%	1	1	3	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
" La piccola in corte "	€12,908	€49	69%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 4.5 (17)
GREEN Cottage in "Bamboo Garden"	€13,301	€45	78%	1	1	2	€26	✅	❌	✅	Y / Y	⭐️ 5 (123)
Smart and indipendent flat nearby Monza and Milan	€9,671	€28	88%	1	1	4	€63	❌	❌	❌	N / N	⭐️ 4.5 (49)
Casa Rita	€21,173	€105	55%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (43)
Cozy Flat x3pers [Leolandia7min, Orio 20', Mi 35']	€20,266	€75	72%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (22)
Alice nel Paese delle Meraviglie	€28,851	€87	89%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy Flat x5pers [Leolandia7min, Orio 20', Mi 35']	€27,467	€89	81%	1	1	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (34)
Appartamento Vicino Milano,Aeroporti,Laghi Lombard	€21,376	€95	58%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 5 (51)
Appartamento Trezzo sull'Adda	€19,894	€71	74%	1	1	31	€41	❌	❌	✅	Y / Y	⭐️ 5 (35)
flat Milan/Bergamo,lakes, Leolandia + terrace	€26,428	€78	85%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (94)
la finestra sull'ADDA	€43,189	€157	73%	1	1	31	€21	❌	❌	✅	Y / Y	⭐️ 0 (2)
Mini appartamento a due minuti dal fiume Adda	€14,909	€47	85%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
Appartamento in centro storico: Trezzo Sull'Adda	€14,233	€47	79%	1	1	1	€31	❌	❌	❌	Y / N	⭐️ 5 (23)
New Apartment[Bergamo\|Leolandia\|Milano\|Lecco\|Como]	€7,301	€51	39%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
Cozily Duplex[Bergamo\|Leolandia\|Como\|Milano\|Lecco]	€7,944	€61	33%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
a casa di LEO	€26,330	€101	71%	1	1	2	€0	❌	❌	✅	N / N	⭐️ 4 (5)
HOME Anisia	€19,038	€95	55%	1	1	1	€0	❌	✅	❌	Y / N	⭐️ 5 (6)
Ampio bilocale	€8,899	€81	30%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Casa Bruna - between nature and the city	€26,646	€80	89%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (8)
Nuovo Appartamento Trezzo sull'adda	€15,710	€77	51%	1	1	31	€41	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
delizioso appart. con posto bike	€8,589	€62	38%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.9 (25)
Grazioso monolocale con soppalco al Collegio	€22,957	€69	90%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

1.99% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€1,071	€2,143	€3,214	€4,286	€5,357	€10,715	€32,145
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€175,999	€175,999	€175,999	€175,999	€175,999	€175,999	€175,999
Down Payment	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000
Property Appreciation	€6,600	€13,398	€20,399	€27,611	€35,040	€75,661	€313,997
Total Return	€227,671	€235,541	€243,614	€251,898	€260,397	€306,376	€566,143

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.99%

Cap Rate

5.82%

Return on Investment

20.06%

24 Via S. Luigi A Cornate d'Adda, Lombardia, 20872

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€1,071

Annual Profit

5.8%

Cap Rate

2.0%

Cash on Cash

€25,941

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €73/night at 67% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€18,730

Avg annual revenue

67%

Avg occupancy rate

€74

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

€45k

€1,072

Profit

Revenue

€25,941

Operating Expenses

€13,137

Operating Income

€12,805

Mortgage & Taxes

€11,733

Profit (Cash Flow)

€1,072

€53,676

Cash Investment

Down Payment

€44,000

Renos & Furnishing

€3,076

Closing Costs

€6,600

Total

€53,676

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.99%

Cap Rate

5.82%

Return on Investment

20.06%