Via Borgonuovo Lombardia, 22020
4 bed • 3 bath • 8 guests
Airbnb Investor Score
€38,029
Annual Profit
15.6%
Cap Rate
41.1%
Cash on Cash
€75,804
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €323/night at 77% occupancy ($90,913.8). Airbtics projects €566/night at 63% occupancy ($130,329).
Top 71% of comparables
Top 71% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
€133,309
Avg annual revenue
63%
Avg occupancy rate
€566
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€35k
€145k
€250k
€365k
Sign up to see the data on 40 all comparables
€38,030
Profit
Revenue
€75,804
Operating Expenses
€18,042
Operating Income
€57,762
Mortgage & Taxes
€19,733
Profit (Cash Flow)
€38,030
€92,443
Cash Investment
Down Payment
€74,000
Renos & Furnishing
€7,343
Closing Costs
€11,100
Total
€92,443
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.13%
Cap Rate
15.61%