BNBCalc Short Term Rental Investment Analysis 3 Via Suira, Bellagio, Lombardia, 22021

3 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Annual Revenue

$74,751

Profit (Cash Flow)

$23,608

Cap Rate

8.6%

Annual Revenue

$74,751

AirDNA projects $379/night at 54% occupancy ($74,750). Airbtics projects $396/night at 77% occupancy ($111,370). Airbtics predicts this property will perform in the 144% revenue percentile

BNB Calc projects a 54% occupancy rate, $379 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,580	$32,849	$58,328	$70,905
Occupancy	55%	74%	87%	94%
Nightly Rate	$104	$117	$178	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartement Villa Morosini	$58,721	$180	88%	1	1	3	$129	❌	❌	✅	Y / Y	⭐️ 5 (2)
Wonderful Italy \| Quadrifoglio Apartment	$26,734	$78	86%	1	1	1	$92	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Franca’s dream - Bellagio	$28,559	$153	51%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
BellagioMinimalRoom-monolocale CIR013250-LNI-00020	$24,244	$90	68%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 5 (81)
Wonderful Italy \| Sailing Apartment	$26,322	$114	59%	1	1	1	$92	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Bellagio Sun: pool, near lake, free parking	$37,262	$227	44%	1	1	2	$97	✅	❌	❌	Y / Y	⭐️ 4.9 (30)
Elegante loft a 100 metri dalla spiaggia	$40,638	$207	51%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Apartment with terrace - Bellagio	$41,058	$116	91%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (203)
Wonderful Italy \| Loppia Bay	$36,784	$96	97%	1	1	1	$129	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Superb LakeView Cottage in Bellagio	$61,568	$193	87%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (174)
Liliad Secret Garden	$34,056	$117	77%	1	1	3	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Viola Apartment - Bellagio	$39,835	$176	60%	1	1	2	$32	❌	❌	❌	N / Y	⭐️ 4.9 (16)
Oleandro	$30,877	$112	74%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
TitacHouse	$25,432	$68	96%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (150)

Return Metrics

11.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,608	$47,216	$70,825	$94,433	$118,041	$236,083	$708,251
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$419,999	$419,999	$419,999	$419,999	$419,999	$419,999	$419,999
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$641,608	$683,756	$726,461	$769,738	$813,606	$1,042,433	$2,164,608

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.43%

Cap Rate

8.55%

Return on Investment

22.96%

3 Via Suira Bellagio, Lombardia, 22021

3 bed • 2 bath • 6 guests

Purchase Price

$74,751

Annual Revenue

This property is projected to be in the top 144% revenue percentile compared to similar properties nearby.
Projected nightly rate is $379/night at 54% occupancy.Projected nightly rate is $396/night at 77% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

15 Airbnb Comparables

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

$34,925

Avg annual revenue

69%

Avg occupancy rate

$139

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

$45k

$65k

$23,608

Profit

Revenue

$74,751

Operating Expenses

$23,398

Operating Income

$51,353

Mortgage & Taxes

$27,745

Profit (Cash Flow)

$23,608

$206,500

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$8,500

Closing Costs

$18,000

Total

$206,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.43%

Cap Rate

8.55%

Return on Investment

22.96%