Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Quartiere Manina, 4a, Lizzola, Province of Bergamo, Italy

2 bed • 1 bath • 5 guests • €120,000

BNB

Calc

Annual Revenue

€15,106

Profit (Cash Flow)

€1,818

Cap Rate

2.3%

Annual Revenue

€15,106

AirDNA projects €65/night at 48% occupancy ($11,427). Airbtics projects €82/night at 51% occupancy ($15,223). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 44% occupancy rate, €94 rate per night.

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

Percentiles25%50%75%90%
Revenue€7,521€14,793€23,467€41,621
Occupancy31%49%63%97%
Nightly Rate€65€81€99€114

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
€15,464
€98
43%
222€0❌❌❌Y / Y⭐️ 4.8 (16)
€12,477
€66
51%
211€21❌❌❌Y / Y⭐️ 5 (95)
€19,556
€107
49%
222€11❌❌✅Y / Y⭐️ 5 (32)
€16,057
€73
59%
212€21❌❌✅Y / Y⭐️ 4.9 (23)
€22,437
€114
53%
211€32❌❌❌Y / Y⭐️ 5 (1)
€12,853
€68
49%
212€42❌❌❌Y / Y⭐️ 4.8 (15)
€7,815
€46
46%
212€21❌❌✅Y / Y⭐️ 4.8 (152)
€5,080
€18
55%
211€42❌❌❌Y / Y⭐️ 5 (17)
€7,176
€63
31%
222€0❌❌❌Y / Y⭐️ 4.7 (7)
€21,352
€105
55%
212€21❌❌❌N / Y⭐️ 5 (6)
€30,880
€82
97%
215€53❌❌✅Y / Y⭐️ 5 (1)
€16,379
€115
37%
212€47❌❌✅N / Y⭐️ 4.7 (51)
€13,485
€68
53%
212€21❌❌✅Y / Y⭐️ 4.8 (26)
€8,011
€65
32%
211€42❌❌✅Y / Y⭐️ 5 (51)
€12,654
€57
58%
211€31❌❌✅Y / Y⭐️ 4.9 (14)
€34,896
€95
100%
224€0❌❌✅Y / Y⭐️ 0 (0)
€8,094
€58
37%
217€94❌❌✅Y / Y⭐️ 4.4 (7)
€18,011
€69
70%
212€53❌❌✅Y / Y⭐️ 5 (46)
€32,803
€91
98%
212€0❌❌❌Y / Y⭐️ 5 (58)
€9,602
€56
46%
212€16❌❌✅Y / N⭐️ 4.5 (3)
€41,146
€136
80%
213€53❌❌❌Y / Y⭐️ 0 (5)
€10,817
€48
62%
211€0❌❌✅Y / Y⭐️ 4.8 (50)
€10,560
€76
34%
213€84❌❌✅Y / N⭐️ 4.7 (4)
€26,884
€142
50%
217€63❌❌✅Y / Y⭐️ 5 (8)
€8,644
€26
88%
213€16❌❌✅Y / N⭐️ 4.8 (96)
€19,505
€81
66%
212€0❌❌✅N / N⭐️ 5 (2)
€14,624
€108
37%
212€68❌❌✅Y / N⭐️ 5 (4)
€8,226
€68
33%
212€0❌❌❌Y / Y⭐️ 5 (1)
€30,267
€83
100%
212€0❌❌❌Y / N⭐️ 0 (1)
€30,226
€82
100%
215€53❌❌❌Y / Y⭐️ 4.7 (3)
€22,136
€62
92%
211€32❌❌❌Y / Y⭐️ 4.4 (21)

Return Metrics

1.3% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€1,818€3,636€5,455€7,273€9,092€18,184€54,553
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€120,000€120,000€120,000€120,000€120,000€120,000€120,000
Property Appreciation€0€0€0€0€0€0€0
Total Return€121,818€123,636€125,455€127,273€129,092€138,184€174,553

Property Appreciation:

0%

Revenue Appreciation:

0%

Cash on Cash Return

1.3%

Cap Rate

2.26%

Return on Investment

1.3%

property-location

4 Via Quartiere Manina Lizzola, Lombardia, 24020

2 bed • 1 bath • 5 guests

19

Airbnb Investor Score

€1,818

Annual Profit

2.3%

Cap Rate

1.3%

Cash on Cash

€15,106

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €65/night at 48% occupancy.Projected nightly rate is €82/night at 51% occupancy.

Top 58% of comparables

Top 33% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€15,704

Avg annual revenue

51%

Avg occupancy rate

€82

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

€15k

€30k

€40k

Sign up to see the data on 40 all comparables

€1,818

Profit

Revenue

€15,106

Operating Expenses

€12,388

Operating Income

€2,718

Mortgage & Taxes

€900

Profit (Cash Flow)

€1,818

€139,561

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€4,561

Closing Costs

€15,000

Total

€139,561

Investment Value Over Time

Property Appreciation

0%

Revenue Appreciation

0%

Cash on Cash Return

1.3%

Cap Rate

2.26%