BNBCalc Short Term Rental Investment Analysis Via Livigno, Canegrate, Lombardia, 20039

5 bed • 4 bath • 10 guests • $900,000

BNB

Calc

Annual Revenue

$68,187

Profit (Cash Flow)

$2,032

Cap Rate

5.6%

Annual Revenue

$68,187

AirDNA projects $381/night at 49% occupancy ($68,187).

BNB Calc projects a 49% occupancy rate, $381 rate per night.

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

Return Metrics

0.93% 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)	$2,032	$4,064	$6,096	$8,128	$10,160	$20,321	$60,963
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719,999	$719,999	$719,999	$719,999	$719,999	$719,999	$719,999
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$929,032	$958,874	$989,550	$1,021,086	$1,053,507	$1,229,845	$2,245,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.93%

Cap Rate

5.55%

Return on Investment

19.24%

Via Livigno Canegrate, Lombardia, 20039

5 bed • 4 bath • 10 guests

Purchase Price

$68,187

Annual Revenue

Projected nightly rate is $381/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$2,032

Profit

Revenue

$68,187

Operating Expenses

$18,157

Operating Income

$50,031

Mortgage & Taxes

$47,999

Profit (Cash Flow)

$2,032

$216,752

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$9,752

Closing Costs

$27,000

Total

$216,752

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.93%

Cap Rate

5.55%

Return on Investment

19.24%