BNBCalc Short Term Rental Investment Analysis 3 Via Pietro Pavesi, , Lombardia, 27100

1 bed • 1 bath • 1 guests • €150,000

BNB

Calc

Annual Revenue

€19,125

Profit (Cash Flow)

€6,484

Cap Rate

5.1%

Annual Revenue

€19,125

AirDNA projects €64/night at 75% occupancy ($17,663). Airbtics projects €69/night at 76% occupancy ($19,124). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 76% occupancy rate, €69 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,615	€20,949	€27,443	€34,474
Occupancy	67%	82%	90%	97%
Nightly Rate	€55	€68	€80	€94

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa di Coralba	€17,453	€68	68%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Monolocale zona castello - Pavia centro	€14,698	€70	55%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.4 (44)
Appartamento (C), Pavia	€29,742	€88	92%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (27)
[Ospedale San Matteo] Short Stay Pavia - by Lucia	€27,069	€99	71%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (54)
Monolocale top zona strategica ospedale università	€15,942	€55	76%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.5 (64)
Altea Home Bilo - Pavia City - by Host4U	€23,941	€65	93%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Golgi - Pavia City - by Host4U	€20,401	€61	86%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4 (10)
Ciel d'oro home - Pavia	€23,462	€64	100%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (90)
L'Angolo del Naviglio: bilocale in Città Giardino	€17,719	€56	87%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (76)
Piccolo monolocale zona ospedali/stazione	€6,705	€40	44%	1	1	2	€10	❌	❌	❌	N / N	⭐️ 4.3 (20)
[Ospedali/Università]-Casa Ravizza	€18,161	€80	60%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (64)
Monolocale con vista sulla città	€18,330	€56	90%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Athena Home - Pavia City - by Host4U	€20,202	€60	85%	1	1	1	€77	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casetta Cascina Rizza - North Pavia - by Host4U	€15,809	€54	73%	1	1	1	€105	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Grazioso monolocale	€19,872	€60	89%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (10)
Matiblu - Pavia City - by Host4U	€25,586	€69	97%	1	1	31	€77	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa Flarer (One-Bedroom) - Pavia City - by HOST4U	€15,563	€49	82%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Ares Home - Pavia City - by Host4U	€22,444	€66	85%	1	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Tania Home - Pavia City - by Host4U	€20,757	€66	80%	1	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4 (12)
[Hospitals\Universities] San Matteo 2 min walk	€27,367	€105	68%	1	1	1	€38	❌	❌	❌	N / Y	⭐️ 5 (8)
La Casa Del Saggio - Pavia City - by HOST4U	€26,510	€88	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Appartamento centrale a Pavia	€16,811	€71	65%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Casa Marconi - Pavia City - by Host4U	€24,674	€70	90%	1	1	1	€76	❌	❌	❌	Y / Y	⭐️ 5 (10)
Monolocale accogliente	€19,405	€53	99%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Casa di Lara	€12,795	€47	73%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.7 (43)
Monolocale Ionel	€25,608	€79	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
La Casa di Sofi e Matti	€23,076	€76	83%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (6)
Casa Paola - Posizione ideale per muoversi	€7,289	€47	40%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.7 (96)
L’altro nido,appartamento tra Pavia e Milano	€15,259	€71	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Ludi Home - Pavia City - by HOST4U	€16,906	€49	83%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Appartamento 'I Melograni'	€25,301	€95	71%	1	1	2	€17	❌	❌	❌	Y / Y	⭐️ 5 (23)
Appartamento San Matteo	€29,830	€83	97%	1	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (15)
Casa Gege Pavia città	€22,227	€93	64%	1	1	3	€34	❌	❌	✅	Y / Y	⭐️ 5 (4)
[Hospitals/Universities] San Matteo 3 min walk	€19,902	€95	57%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (12)
Civico 1 Apartmnet	€26,437	€77	94%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Vaccari Apartment	€16,488	€53	85%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
piccolo appartamentio	€16,141	€46	96%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Appartamento (B), Pavia	€27,246	€76	98%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Sweet Home 5	€14,968	€94	42%	1	1	31	€72	❌	❌	✅	Y / Y	⭐️ 5 (28)
BnB Pavia, Dimora Orsi, Policlinico	€8,696	€88	24%	1	1	31	€77	❌	❌	✅	Y / Y	⭐️ 4.5 (38)

Return Metrics

17.37% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€6,483	€12,967	€19,451	€25,934	€32,418	€64,837	€194,511
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€160,983	€172,102	€183,360	€194,761	€206,309	€266,424	€558,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.37%

Cap Rate

5.07%

Return on Investment

35.09%

3 Via Pietro Pavesi Lombardia, 27100

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

-€391

Annual Profit

5.1%

Cap Rate

17.4%

Cash on Cash

€19,125

Annual Revenue

BNBCalc predicts this property will get $69 per night with 76% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€19,919

Avg annual revenue

76%

Avg occupancy rate

€69

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

€15k

€20k

€30k

€6,484

Profit

Revenue

€19,125

Operating Expenses

€11,516

Operating Income

€7,609

Mortgage & Taxes

€1,125

Profit (Cash Flow)

€6,484

€37,316

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€2,816

Closing Costs

€4,500

Total

€37,316

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.37%

Cap Rate

5.07%

Return on Investment

35.09%