BNBCalc Short Term Rental Cohost Analysis Via Promessi Sposi, Calolziocorte, Lombardia, 23801

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Report by:

Domus Feriae

Domus Feriae at Domus Feriae

+39 3387431226

Info@domusferiae.com

Domusferiae.com

Owner income

$100,273

Per year

This Airbnb could earn an additional

$11,606

Per month vs a Long-Term Rental

Annual Revenue range

$80,005 - $226,623

Annual Revenue

$139,268

AirDNA projects $155/night at 60% occupancy ($33,967). Airbtics projects $436/night at 59% occupancy ($93,955). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $615 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,198	$80,005	$142,744	$226,623
Occupancy	52%	58%	62%	78%
Nightly Rate	$227	$369	$615	$763

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Vittoria with heated pool and shared sauna	$236,713	$953	67%	4	3	3	$215	✅	✅	✅	Y / Y	⭐️ 4.8 (26)
Villa with garden	$41,470	$109	100%	4	3	3	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Villa Merone - Lago di Pusiano	$66,735	$367	49%	4	3	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (8)
House & Lake - Pescate (LC)	$135,061	$830	44%	4	2	1	$163	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Italian Country House - Farmholiday "Bruder"	$32,790	$289	31%	4	3	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (66)
FEEL - Salvecchio Apartments - Majestic apartment	$59,951	$390	42%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Holiday home Pratolugo	$43,942	$207	58%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Two floors apartment in Bergamo city center	$96,071	$372	70%	4	3	1	$153	❌	✅	✅	Y / Y	⭐️ 5 (131)
"Buen ritiro in Villa"! fra Como e Milano	$47,469	$354	30%	4	3	3	$215	✅	❌	❌	Y / Y	⭐️ 4.9 (27)
Villa Castello	$154,812	$691	57%	4	3	1	$483	❌	✅	✅	Y / Y	⭐️ 4.7 (29)
La Torre di Castelli	$110,678	$756	40%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Living Red Home	$94,691	$430	52%	4	6	3	$377	❌	✅	✅	Y / Y	⭐️ 4.8 (8)
Stop&Sleep: flat in the city centre	$97,356	$266	100%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
apartment stazione	$88,601	$356	68%	4	3	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (16)
Sala Residence 5 sleeps 10 by Italian Apartments	$144,061	$664	58%	4	2	4	$237	✅	❌	❌	N / Y	⭐️ 4.8 (57)
Spacious Apartment	$71,239	$280	69%	4	3	3	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Borgovivobg XI- Residence in centro città	$83,821	$694	33%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
With lake view, large garden and free parking	$120,400	$514	64%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
Bellagio Apt with heated pool and sauna	$143,235	$621	62%	4	2	3	$162	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
"Golden Memories": a little luxury in 1800's style	$33,774	$113	78%	4	2	5	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Elegante villa con piscina	$49,184	$212	59%	4	2	3	$129	✅	❌	❌	Y / Y	⭐️ 4.9 (180)
Villa Dosso	$82,421	$437	47%	4	6	3	$215	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Holiday House Viola	$55,282	$243	62%	4	3	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (212)
Romantic Stone House, stunning lake view, wedding	$120,174	$613	53%	4	3	3	$291	❌	❌	❌	Y / Y	⭐️ 5 (49)
LA RIVA - Lake Como Stunning views on Bellagio	$241,692	$1,127	57%	4	3	3	$215	✅	❌	❌	Y / Y	⭐️ 5 (64)
Casa Olmo Vacanze, un'oasi di relax nella natura	$43,830	$215	54%	4	2	1	$102	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Lake Como Exclusive Retreat	$141,115	$459	84%	4	3	5	$318	❌	❌	✅	Y / Y	⭐️ 4.9 (83)
Vicolo Verri	$37,388	$165	60%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (5)
Villa with A/C, Pool, Sauna, Tennis Court & Park	$83,358	$394	57%	4	2	3	$106	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
CASALE LA SELVA	$71,615	$326	58%	4	3	3	$81	✅	❌	✅	N / Y	⭐️ 4.8 (33)
Panoramisch genieten in Italie	$35,722	$160	61%	4	2	5	$162	❌	✅	✅	Y / N	⭐️ 4.9 (31)
Foresteria Botton d'oro Valle Imagna	$49,100	$229	58%	4	4	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (57)
270 View	$52,143	$221	59%	4	2	2	$248	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Villa Larius Balcone	$104,070	$475	59%	4	3	1	$419	✅	❌	❌	Y / Y	⭐️ 4.4 (26)
Residence Sala Comacina no 4 by Italian Apartments	$92,295	$412	59%	4	3	4	$253	✅	✅	❌	Y / Y	⭐️ 4.8 (51)
Residence Sala Comacina no 3 by Italian Apartments	$135,310	$682	53%	4	3	4	$253	✅	✅	❌	Y / Y	⭐️ 4.6 (41)
La Rosa Scarlatta Broseta - Big house up to 10 pax	$36,734	$173	57%	4	2	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Elegant and informal Villa (Bellagio)	$40,857	$202	55%	4	5	1	$54	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
Villa Sole Carate Urio – Lake Como	$212,315	$1,124	48%	4	3	4	$495	✅	❌	❌	Y / Y	⭐️ 5 (14)
Varenna by Foot (no taxi-car needed)	$123,080	$329	99%	4	2	1	$129	❌	❌	❌	N / Y	⭐️ 5 (71)

Via Promessi Sposi Calolziocorte, Lombardia, 23801

4 bed • 4 bath • 12 guests

Inquire about this property

Contact Domus

Domus Feriae at Domus Feriae

$139,268

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 60% occupancy.Projected nightly rate is $436/night at 59% occupancy.

Occupancy Rate

Top 28% 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.

$92,763

Avg annual revenue

59%

Avg occupancy rate

$436

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

$30k

$100k

$170k

$245k

$27,854

Profit

Revenue

$139,268

Cleaning

$12,485

Cohost commission

$27,854

Owner payout

$100,273

$0

Cash Investment

Renos & Furnishing

Total