BNBCalc Short Term Rental Investment Analysis Via Ripa Bianca, Solferino Province of Mantua, Italy

8 bed • 8 bath • 16 guests • $80,000

BNB

Calc

Annual Revenue

$170,715

Profit (Cash Flow)

$137,014

Cap Rate

176.6%

Annual Revenue

$170,715

Airbtics projects $779/night at 60% occupancy ($170,715). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $779 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$84,129	$186,753	$273,099	$330,579
Occupancy	49%	64%	75%	77%
Nightly Rate	$459	$789	$987	$1,147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Typical farmhouse Cascina Serenella Garda Lake	$71,708	$248	77%	8	4	1	$151	❌	❌	✅	Y / Y	⭐️ 5 (204)
Exclusive Villa le Palme	$138,248	$535	64%	7	3	1	$431	✅	✅	✅	Y / N	⭐️ 4.5 (13)
Villa Oasi with private pool - Happy.Rentals	$148,270	$617	64%	8	5	1	$542	✅	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful independent villa with pool	$216,580	$789	75%	7	5.5	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Corte La Pila	$231,569	$1,710	37%	7	5	1	$0	✅	❌	✅	Y / N	⭐️ 0 (1)
Ludwig House	$196,028	$1,147	46%	7	8	1	$323	✅	❌	✅	Y / Y	⭐️ 5 (5)
Stunning home in Fumane -VR- with kitchen	$89,713	$383	64%	7	5	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
LA SERENELLA West Wing	$250,125	$804	85%	7	4.5	3	$269	✅	❌	✅	Y / Y	⭐️ 5 (20)
New Agriturismo Ca Persiane	$211,826	$1,113	52%	9	9	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Villa con piscina vista lago vicino a Bardolino	$101,060	$366	75%	8	2	7	$215	✅	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

410.17% 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)	$137,013	$274,027	$411,041	$548,055	$685,069	$1,370,138	$4,110,415
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$63,999	$63,999	$63,999	$63,999	$63,999	$63,999	$63,999
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$219,413	$358,899	$498,459	$638,096	$777,811	$1,477,651	$4,304,596

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

410.17%

Cap Rate

176.6%

Return on Investment

420.73%

Via Ripa Bianca Lombardia, 46040

8 bed • 8 bath • 16 guests

Purchase Price

2654

Airbnb Investor Score

$137,013

Annual Profit

176.6%

Cap Rate

410.2%

Cash on Cash

$170,715

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects $779/night at 60% occupancy ($170,715).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

11 Airbnb Comparables

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

$157,341

Avg annual revenue

60%

Avg occupancy rate

$779

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

$70k

$130k

$190k

$250k

$137,014

Profit

Revenue

$170,715

Operating Expenses

$29,435

Operating Income

$141,280

Mortgage & Taxes

$4,267

Profit (Cash Flow)

$137,014

$33,404

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$15,004

Closing Costs

$2,400

Total

$33,404

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

410.17%

Cap Rate

176.6%

Return on Investment

420.73%