BNBCalc Short Term Rental Cohost Analysis Via Piave, 1, Magreglio, Province of Como, Italy

5 bed • 4 bath • 10 guests • €0

Owner income

€86,661

Per year

This Airbnb could earn an additional

€10,044

Per month vs a Long-Term Rental

Annual Revenue range

€184,812 - €526,883

Annual Revenue

€120,531

AirDNA projects €1,240/night at 51% occupancy ($231,073). Airbtics projects €918/night at 59% occupancy ($197,915). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, €600 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€99,889	€184,812	€302,845	€526,883
Occupancy	47%	60%	71%	90%
Nightly Rate	€576	€834	€1,154	€1,585

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Magnolia	€67,507	€272	63%	5	3	3	€196	❌	❌	✅	Y / Y	⭐️ 5 (39)
Villa Mimosa-BellagioWildFlowers-Piscina, Spiaggia	€152,866	€694	59%	5	3	2	€278	✅	✅	❌	Y / Y	⭐️ 5 (61)
Villa Ruscone (1643) near Lake Como	€62,930	€224	75%	5	3	4	€93	❌	❌	✅	Y / Y	⭐️ 5 (36)
Ossuccio Grande C Sleeps 12 by Italian Apartments	€104,712	€546	51%	5	4	4	€257	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
Charming Fisherman house direct access to the lake	€73,060	€326	61%	5	3	3	€134	❌	❌	❌	Y / Y	⭐️ 5 (68)
Doctor's House, Lake Como, private parking	€103,671	€559	50%	5	3	5	€205	❌	❌	✅	Y / Y	⭐️ 5 (146)
Villa with unique view on Lake Como	€243,696	€787	82%	5	4.5	2	€360	✅	❌	✅	Y / Y	⭐️ 5 (182)
Villa Colle	€208,107	€1,154	48%	5	3	1	€514	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Apartment 1-Residence Sala Comacina	€110,518	€581	50%	5	3	3	€242	✅	✅	❌	Y / Y	⭐️ 5 (51)
Romantic Villa Ortensia, amazing view and pool	€265,773	€895	80%	5	4	3	€669	✅	❌	✅	Y / Y	⭐️ 5 (49)
Splendid Villa Lake Como	€262,575	€1,660	40%	5	4	31	€689	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa Liberty Giù - The House Of Travelers	€178,252	€795	60%	5	3.5	1	€412	✅	❌	❌	Y / Y	⭐️ 4 (21)
Villa Torre di Palanzo with Magnificent View	€171,743	€675	63%	5	5.5	1	€513	✅	❌	✅	Y / Y	⭐️ 5 (18)
Villa Parisi	€320,276	€1,421	61%	5	4	5	€658	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Il Poggio di Bellagio	€378,818	€1,035	100%	5	5	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Adorable villa right by the lake! Villa Clarissa	€184,687	€841	60%	5	4.5	7	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Villa Lera + Villa Greta	€64,123	€298	56%	5	3	5	€257	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Casa Tulipano Grande	€89,054	€484	50%	5	3	1	€366	✅	❌	❌	Y / N	⭐️ 3.5 (5)
Villa Lucia Grande Varenna	€245,550	€1,133	59%	5	3	1	€514	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Villa Ada Historic 800s [AC/ in bedrooms ]	€86,471	€260	90%	5	2.5	5	€350	❌	❌	❌	Y / Y	⭐️ 5 (13)
Villa meridiana	€163,392	€1,004	44%	5	3	3	€407	❌	✅	✅	Y / N	⭐️ 0 (1)
Bellagio Villas Aida Luxury Apt on the Lake	€123,569	€337	99%	5	3	2	€134	❌	❌	✅	Y / Y	⭐️ 5 (83)
COMO - VILLA "LA PERLA DEL SEGRINO" WITH POOL	€114,692	€715	43%	5	3.5	2	€360	✅	✅	❌	Y / Y	⭐️ 5 (24)
Great Charm Villa in Bellagio	€241,999	€653	100%	5	3	3	€257	❌	❌	❌	Y / Y	⭐️ 5 (87)
Palazzo Rosati 1701 - Charme sul Lago di Como	€303,299	€1,312	63%	5	2.5	3	€309	❌	❌	❌	Y / Y	⭐️ 5 (9)
Villa degli Ulivi - Lake Como	€371,672	€1,160	86%	5	3	1	€387	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa Eliza	€321,158	€954	92%	5	4	4	€763	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Villa Il Sogno	€360,354	€1,387	71%	5	5	5	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Amazing View Villa with Garden&Cave	€149,970	€590	66%	5	2	5	€309	❌	❌	❌	Y / Y	⭐️ 5 (51)
Luxury Villa con vista su Lago di Como	€139,501	€829	46%	5	5	7	€0	✅	❌	✅	Y / Y	⭐️ 5 (17)
Luxury villa with private pool, views of Lake Como	€212,980	€986	59%	5	3	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Villa Breva - Bellagio	€373,990	€2,271	45%	5	7	4	€0	✅	✅	❌	Y / Y	⭐️ 5 (17)
Villa Riva di Lenno	€239,655	€922	71%	5	3.5	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Villa sofia bellagio	€142,403	€564	69%	5	4	5	€156	❌	❌	❌	N / Y	⭐️ 0 (0)
Wonderful Italy \| Villa Lucia a Laglio	€388,503	€1,685	63%	5	4.5	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)

1 Via Piave Magreglio, Lombardia, 22030

5 bed • 4 bath • 10 guests

€120,531

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €1,240/night at 51% occupancy.Projected nightly rate is €918/night at 59% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

40 Airbnb Comparables

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

€188,759

Avg annual revenue

59%

Avg occupancy rate

€918

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

€50k

€160k

€270k

€390k

€24,227

Profit

Revenue

€120,531

Cleaning

€10,927

Cohost commission

€24,227

Owner payout

€86,661