BNBCalc Short Term Rental Investment Analysis Via Privata Girasole, Località Tre Ponti, Piemonte, 28924

1 bed • 1 bath • 3 guests • €100,000

BNB

Calc

Annual Revenue

€30,502

Profit (Cash Flow)

€11,561

Cap Rate

16.9%

Annual Revenue

€30,502

AirDNA projects €114/night at 42% occupancy ($17,415). Airbtics projects €96/night at 56% occupancy ($19,678). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, €119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,619	€18,141	€31,266	€40,620
Occupancy	48%	56%	70%	74%
Nightly Rate	€70	€87	€119	€146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casetta con giardino. Casa Nicolino	€25,467	€119	58%	1	2	2	€26	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
“ Little Suite on Lake”	€27,118	€149	49%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Best Views on lake Maggiore	€15,005	€77	53%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Isolino historical apartment magnificent lake view	€48,568	€138	96%	1	2	4	€31	❌	❌	✅	Y / Y	⭐️ 5 (3)
Casa Indipendente a Cavandone	€13,923	€72	52%	1	1	2	€5	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Alta Vista Panorama - Rooftop Appartement	€30,381	€170	48%	1	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (168)
Our apartment is a few steps from the lake	€11,337	€97	31%	1	1	3	€31	❌	❌	❌	N / Y	⭐️ 4.7 (24)
Appartamento a due passi dal lago	€17,249	€86	53%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
la cà d'la delfina	€14,421	€70	51%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (36)
Una finestra sul lago...Appartamento Verbania	€27,719	€92	82%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Casa vacanza Veronica con giardino	€13,825	€91	39%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (8)
Sunny House near the lake with private parking	€15,511	€70	57%	1	1	1	€18	❌	❌	✅	N / Y	⭐️ 4.8 (125)
Appartamento Aurora	€22,035	€146	40%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (1)
Like at Home & great terrace CINIT103072C27TLHXASb	€19,345	€70	71%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.9 (228)
Ciceri Properties Antonio Tacchini	€14,113	€68	53%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
My Secret Room Apartment vicino al lago	€16,168	€99	42%	1	1	1	€52	❌	❌	✅	N / Y	⭐️ 4.9 (21)
lago primo piano apart. B	€28,125	€132	57%	1	1	2	€63	❌	❌	❌	N / Y	⭐️ 4.9 (129)
lago 2 piano App. D free Wifi	€28,355	€132	58%	1	1	1	€63	❌	❌	✅	N / Y	⭐️ 5 (83)
Casa del sole vicina al lago con parcheggio	€15,800	€70	58%	1	1	1	€19	❌	❌	✅	N / Y	⭐️ 4.7 (95)
Penthouse Tommaso Residenza Silvana	€19,571	€74	70%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Lo scorcio sul lago .	€21,440	€80	72%	1	1	1	€83	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Suna Casa il Cortile	€15,460	€56	74%	1	1	3	€72	❌	❌	✅	Y / Y	⭐️ 4.9 (172)
Casa Margherita - bike friendly	€11,330	€88	34%	1	1	1	€72	❌	❌	✅	Y / Y	⭐️ 5 (3)
APPARTAMENTO ELEONORA A POCHI METRI DAL LAGO	€39,487	€171	63%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Zarina	€16,877	€66	61%	1	1	3	€72	❌	❌	❌	Y / N	⭐️ 4.4 (5)
cortile 1 piano - App C free-Wifi	€22,082	€121	49%	1	1	1	€52	❌	❌	✅	N / Y	⭐️ 4.8 (87)
Alloggio Fronte Lago Davanti alla Spiaggia	€25,719	€114	61%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Il Lago Riflesso	€20,016	€73	73%	1	1	4	€16	❌	❌	❌	N / Y	⭐️ 4.7 (12)
Casa Anna	€20,419	€110	50%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 0 (0)
A 300 m dal lago \| con garage \| Il Burchiello	€13,295	€70	50%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Appartamento "La Riserva"	€14,312	€67	55%	1	1	1	€47	❌	❌	❌	N / Y	⭐️ 4.8 (29)
Trilocale sulle sponde del lago Maggiore.	€19,456	€83	64%	1	1	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (29)
Appartamento di Via Cadorna	€16,684	€61	74%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (151)
cortile 2 piano App E free-wifi	€17,456	€118	39%	1	1	1	€52	❌	❌	✅	N / Y	⭐️ 4.8 (30)
Feriolo \| Apartment and Dehors	€35,224	€127	74%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (61)
Nina & Berto alloggi vacanze	€11,832	€92	35%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Piccolo monolocale a Verbania	€8,435	€59	38%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 4.7 (14)
Nido dei Gelsi, giardino, vicino al lago free park	€21,560	€74	77%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lake front designer’s apartament	€43,353	€156	76%	1	2	2	€0	❌	❌	✅	Y / N	⭐️ 5 (5)

Return Metrics

44.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€11,561	€23,122	€34,683	€46,244	€57,805	€115,611	€346,833
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€114,561	€129,212	€143,956	€158,795	€173,733	€250,002	€589,560

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.35%

Cap Rate

16.89%

Return on Investment

61.26%

Via Privata Girasole Località Tre Ponti, Piemonte, 28924

1 bed • 1 bath • 3 guests

Purchase Price

237

Airbnb Investor Score

€11,561

Annual Profit

16.9%

Cap Rate

44.4%

Cash on Cash

€30,502

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €114/night at 42% occupancy.Projected nightly rate is €96/night at 56% occupancy.

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.

€20,668

Avg annual revenue

56%

Avg occupancy rate

€96

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

€5k

€20k

€35k

€50k

€11,561

Profit

Revenue

€30,502

Operating Expenses

€13,607

Operating Income

€16,894

Mortgage & Taxes

€5,333

Profit (Cash Flow)

€11,561

€26,067

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€3,067

Closing Costs

€3,000

Total

€26,067

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.35%

Cap Rate

16.89%

Return on Investment

61.26%