BNBCalc Short Term Rental Cohost Analysis Via Nicolò Rusca, Chiesa In Valmalenco, Chiesa in Valmalenco Province of Sondrio, Italy

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Eleonora

eleonorap.manager@gmail.com

Owner income

$44,837

Per year

This Airbnb could earn an additional

$5,190

Per month vs a Long-Term Rental

Annual Revenue range

$34,077 - $122,307

Annual Revenue

$62,274

AirDNA projects $122/night at 32% occupancy ($14,259). Airbtics projects $208/night at 53% occupancy ($40,264). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,685	$34,077	$73,995	$122,307
Occupancy	47%	50%	62%	73%
Nightly Rate	$117	$175	$275	$389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ferrari's: bright apartment with magnificent view	$28,548	$150	52%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Apartment "SassoMalenco"	$20,846	$106	52%	3	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (37)
Luminoso Chalet con giardino in contrada - Incanto	$33,622	$164	51%	3	2.5	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (13)
Appartamento vicinanze funivia	$23,358	$98	58%	3	2	31	$76	❌	❌	✅	N / Y	⭐️ 0 (1)
Casa con giardino in Valmalenco	$24,761	$121	49%	3	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (56)
Mansarda Malenca	$59,163	$265	61%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Baita “Oasi della Volpe”	$31,940	$210	41%	3	1	3	$65	❌	❌	✅	Y / Y	⭐️ 5 (16)
Spazioso Appartamento 3 camere SO CIR: 014061	$11,119	$49	62%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (176)
Casa Dosso Bello, nel cuore della Valtellina	$14,309	$79	48%	3	1	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (66)
Casa Lidia - giardino e parcheggio indipendente	$15,168	$88	46%	3	1	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (136)
Schlafen in der Kutscherstube mit Familien-Rabatt	$37,237	$149	61%	3	2	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (136)
Window on the green	$40,992	$175	64%	3	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Accogliente e luminoso appartamento	$22,390	$118	50%	3	1	2	$88	❌	❌	✅	Y / Y	⭐️ 5 (94)
Fantastica casa di montagna...	$61,333	$166	98%	3	2	31	$54	❌	❌	✅	Y / N	⭐️ 4.5 (17)
Abitaziun Selvas - Sils-Maria	$72,349	$294	49%	3	2	1	$553	❌	❌	❌	Y / Y	⭐️ 5 (8)
Abitaziun Polaschin A8 - Sils-Maria	$65,382	$282	47%	3	2	1	$461	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Appartamento per relax a Chiesa in Valmalenco	$34,495	$133	68%	3	1	7	$54	❌	❌	✅	Y / Y	⭐️ 4 (4)
Appartamento con Giardino	$14,704	$68	57%	3	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (72)
Home La Sorgente in historic Roseto del Drago	$25,620	$175	40%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (45)
Chesa Muot Marias - Sils - first floor	$57,085	$243	63%	3	1.5	1	$193	❌	❌	❌	Y / Y	⭐️ 5 (4)
Comfy 3-bedroom Chalet in Primolo	$27,264	$191	36%	3	2	5	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
b&b Cà Moréi Casa Intera	$66,916	$389	47%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Abitaziun Prüveda A0.1 - Silvaplana	$65,203	$262	49%	3	3	1	$506	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Abitaziun Luorza 4 - ZWG - Silvaplana/Surlej	$71,399	$328	47%	3	2	1	$416	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Abitaziun Tass 2 - Silvaplana	$92,945	$434	47%	3	2	1	$508	❌	❌	❌	Y / Y	⭐️ 0 (0)
Chesa Mastrel - Silvaplana	$83,293	$398	53%	3	2	1	$264	❌	❌	❌	Y / Y	⭐️ 5 (25)
Abitaziun Ers - Champfèr	$98,331	$443	47%	3	2	1	$598	❌	❌	❌	Y / Y	⭐️ 0 (0)
[BerninaExpress] Charming House in Vineyard Estate	$47,668	$176	74%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Casa Bernina: grazioso appartamento in centro	$23,410	$192	33%	3	2	3	$110	❌	❌	✅	Y / Y	⭐️ 0 (1)
Ca'Tampèl: appartamento "Lampone"	$14,245	$52	73%	3	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (109)
APT 100mt STAZ.TRENINO ROSSO BERNINA EXPRESS	$35,542	$117	83%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (129)
Modern, Bright and Huge Flat in Tirano	$30,160	$123	66%	3	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (155)
Confort e relax immersi nella natura alpina	$21,654	$172	33%	3	1	4	$22	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa 199 - relax in valtellina	$50,958	$273	51%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Nice and cozy B&B	$12,027	$53	62%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (179)
Suite Superiore	$103,437	$662	40%	3	2	31	$163	❌	❌	❌	Y / Y	⭐️ 0 (0)
Abitaziun Mutaun - Silvaplana	$74,319	$322	47%	3	2	1	$506	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Casa Moiser nel cuore della Valtellina	$28,592	$93	84%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (138)

Via Nicolò Rusca Chiesa In Valmalenco, Lombardia, 23023

3 bed • 1 bath • 6 guests

Inquire about this property

Contact Eleonora

$62,274

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $122/night at 32% occupancy ($14,259.12). Airbtics projects $208/night at 53% occupancy ($40,264).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$42,371

Avg annual revenue

53%

Avg occupancy rate

$208

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

$40k

$70k

$105k

$62,274

Revenue

$62,274

Cleaning

$6,326

Cohost commission

$12,455

Owner payout

$44,837

$0

Cash Investment

Renos & Furnishing

Total