BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Brescia, , Lombardia, 25050

2 bed • 2 bath • 4 guests • €120,000

BNB

Calc

Annual Revenue

€28,401

Profit (Cash Flow)

€14,524

Cap Rate

12.9%

Annual Revenue

€28,401

AirDNA projects €132/night at 51% occupancy ($24,628). Airbtics projects €134/night at 58% occupancy ($28,400). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, €134 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,495€26,767€39,814€61,238
Occupancy47%55%67%79%
Nightly Rate€100€130€159€208

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Appartamento indipendente in Franciacorta

No image available

€18,341
€84
57%
211€31❌❌✅Y / Y⭐️ 5 (37)
La Casa del Gelsomino

No image available

€57,190
€156
100%
213€0❌❌✅N / Y⭐️ 4.5 (3)
FranciacortaCountryLodges-Tiglio

No image available

€31,173
€215
38%
212€50❌❌✅N / Y⭐️ 4.5 (6)
La Piazzetta

No image available

€38,240
€209
50%
222€0❌❌❌Y / Y⭐️ 5 (7)
Trilocale

No image available

€18,044
€114
42%
211€50✅❌✅N / Y⭐️ 4.5 (5)
A due passi dal lago (CIR 017085-LNI-00017)

No image available

€26,763
€138
52%
212€50❌❌✅Y / Y⭐️ 5 (9)
Charming countryside dépendance

No image available

€39,222
€300
35%
223€20✅❌❌N / Y⭐️ 5 (36)
LOTUS of Lake Iseo (CIR 017085-LNI-00020)

No image available

€24,982
€115
57%
213€69❌❌✅Y / Y⭐️ 4.5 (20)
Intero appartamento luminoso a Provaglio d'Iseo

No image available

€16,763
€131
34%
212€50❌❌✅Y / Y⭐️ 5 (32)
Dino's House - Garden & BBQ (CIR 017085-CNI-00085)

No image available

€21,049
€116
47%
213€69❌❌✅Y / Y⭐️ 4.5 (12)
Ca' Nildes

No image available

€17,009
€87
53%
211€30❌❌✅Y / Y⭐️ 5 (35)
Iseo Smile House -x 6 Design(CIR 017085-CNI-00088)

No image available

€53,210
€208
69%
213€69❌❌✅Y / Y⭐️ 4.5 (6)
Anna Appartamento Vacanze

No image available

€11,135
€62
47%
212€50❌❌❌Y / Y⭐️ 0 (1)
Cosy & sunny apartment in Franciacorta Wine Region

No image available

€25,136
€108
63%
223€40❌❌❌Y / Y⭐️ 5 (82)
Iseo Charme Villa - Beach (CIR 017085-CNI-00050)

No image available

€29,586
€135
58%
213€69❌❌✅Y / Y⭐️ 4.5 (35)
Light on lake Iseo

No image available

€39,066
€137
78%
212€0❌❌❌Y / Y⭐️ 5 (17)
Vacation paradise in Iseo Lake with many pools

No image available

€19,930
€111
48%
213€50✅❌❌Y / Y⭐️ 4.5 (8)
la Breda

No image available

€21,319
€139
42%
211€0❌❌❌Y / Y⭐️ 5 (8)
Appartamento spazioso in posizione centrale

No image available

€57,243
€210
74%
212€50❌❌❌Y / Y⭐️ 5 (82)
Apartment-Family-Private Bathroom-Balcony

No image available

€42,435
€153
76%
221€0✅❌✅Y / Y⭐️ 5 (13)
Casa da Mary ISEO 6 posti

No image available

€27,877
€130
54%
212€60❌❌❌Y / Y⭐️ 5 (4)
Relax in Franciacorta e Lago d'Iseo

No image available

€10,857
€53
54%
212€25❌❌❌Y / Y⭐️ 5 (357)
Lidia Home - Elegant (CIR 017085-CNI-00075)

No image available

€34,729
€176
53%
223€60❌✅✅Y / Y⭐️ 5 (8)
Terrazza in Franciacorta

No image available

€21,611
€95
62%
212€0✅❌❌Y / Y⭐️ 5 (14)
Dimora per vacanza in Franciacorta

No image available

€18,139
€74
67%
212€0✅❌✅Y / Y⭐️ 4.5 (42)
ISEO VISTA LAGO

No image available

€40,728
€164
67%
213€80❌❌❌Y / Y⭐️ 5 (29)
Mobile Home Superior on the lake Iseo

No image available

€30,054
€118
66%
214€48✅❌❌Y / Y⭐️ 4.5 (8)
Terrazza sul lago (CIR 017085-LNI-00027)

No image available

€35,727
€160
60%
212€50❌❌✅Y / Y⭐️ 5 (3)
I Balconi

No image available

€36,426
€104
79%
2131€229❌❌✅Y / Y⭐️ 5 (27)
Appartamento villa Franca 1

No image available

€33,235
€149
61%
213€0❌❌✅Y / Y⭐️ 5 (28)
Crossing House -Zentrum (CIR 017085-LNI-00011)

No image available

€36,195
€169
58%
213€60❌❌✅Y / Y⭐️ 4.5 (14)
Duomo Mansarda by Interhome

No image available

€35,513
€98
99%
211€0❌❌❌N / Y⭐️ 5 (23)
La Casa di Primo

No image available

€28,426
€155
50%
213€0❌✅❌Y / Y⭐️ 0 (2)
Appartamento villa Franca 2

No image available

€33,623
€191
48%
213€0❌❌✅Y / Y⭐️ 4.5 (70)
dimora vicolo volto 2°p terrazza

No image available

€22,701
€159
39%
212€0❌❌❌Y / N⭐️ 0 (2)
Casa Fiorita - Appartamento in Franciacorta

No image available

€19,144
€56
92%
212€15❌❌❌Y / Y⭐️ 5 (73)
Villa Rosa - A Liberty Style Villa on the lake

No image available

€30,577
€98
85%
214€50❌❌❌Y / Y⭐️ 5 (118)
Mobile Home EXCLUSIVE

No image available

€23,178
€109
54%
22.54€48✅❌❌Y / Y⭐️ 4.5 (8)
Appartamento in Franciacorta vicino al Lago Iseo

No image available

€11,689
€82
35%
211€25❌❌✅N / Y⭐️ 5 (4)

Return Metrics

45.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€14,524€29,048€43,572€58,097€72,621€145,243€435,729
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€95,999€95,999€95,999€95,999€95,999€95,999€95,999
Down Payment€24,000€24,000€24,000€24,000€24,000€24,000€24,000
Property Appreciation€3,600€7,308€11,127€15,061€19,112€41,269€171,271
Total Return€138,124€156,356€174,700€193,158€211,734€306,513€727,000

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

45.23%

Cap Rate

12.85%

Return on Investment

61.71%

property-location

Via Brescia Lombardia, 25050

2 bed • 2 bath • 4 guests

203

Airbnb Investor Score

€9,024

Annual Profit

12.9%

Cap Rate

45.2%

Cash on Cash

€28,401

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €132/night at 51% occupancy ($24,628.79). Airbtics projects €134/night at 58% occupancy ($28,400).

Top 44% of comparables

Top 46% 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.

€28,743

Avg annual revenue

58%

Avg occupancy rate

€134

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

€25k

€40k

€60k

Sign up to see the data on 40 all comparables

€14,524

Profit

Revenue

€28,401

Operating Expenses

€12,977

Operating Income

€15,424

Mortgage & Taxes

€900

Profit (Cash Flow)

€14,524

€28,508

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€4,508

Total

€28,508

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

45.23%

Cap Rate

12.85%

Profit (Cummulative)

€14,524

€96,000

€4,508

€3,600

€0

Total Gain

€19,815

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service