BNBCalc Short Term Rental Investment Analysis Via Roma, , Lombardia, 23831

3 bed • 1 bath • 4 guests • €17,000

BNB

Calc

Annual Revenue

€68,239

Profit (Cash Flow)

€50,044

Cap Rate

299.7%

Annual Revenue

€68,239

AirDNA projects €93/night at 64% occupancy ($21,673). Airbtics projects €292/night at 64% occupancy ($68,239). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €292 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€28,477	€61,213	€117,287	€187,099
Occupancy	45%	62%	89%	98%
Nightly Rate	€168	€263	€351	€507

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lake Como Escape	€94,492	€397	62%	3	2	3	€150	✅	✅	❌	Y / Y	⭐️ 5 (29)
Casa per gruppi	€72,110	€201	98%	3	2	3	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Bella Cecilia	€51,244	€428	29%	3	2	1	€146	❌	✅	✅	Y / Y	⭐️ 5 (5)
Your peaceful retreat overlooking Lake Como	€27,756	€129	55%	3	2	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (16)
Welcomely - La Soliva Big House Primaluna	€17,102	€113	34%	3	1	1	€80	❌	❌	✅	Y / Y	⭐️ 0 (2)
Villa Vista Lago di Como by villavistalago	€37,466	€137	73%	3	3	2	€94	❌	❌	❌	Y / Y	⭐️ 5 (103)
★Appartamento vista Grigna★ [Natura,sport e relax]	€32,298	€127	69%	3	1	1	€15	❌	❌	❌	N / Y	⭐️ 5 (56)
MAGIC VILLA SILVANA	€76,821	€274	75%	3	3	1	€99	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Private garden and Lake view CIR 097084-CNI-00031	€73,883	€329	59%	3	2	2	€99	❌	❌	❌	Y / Y	⭐️ 5 (393)
Breathtaking lake view - No car needed	€101,151	€274	100%	3	1	2	€79	❌	❌	✅	Y / Y	⭐️ 5 (184)
La Bella Vita Bellano \| Lakeview	€50,450	€261	52%	3	1	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (11)
Tipica casa di montagna	€28,696	€78	98%	3	2	31	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Villa Angela - Aria di lago	€56,887	€264	56%	3	2	3	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Villa Dolce Fontana	€118,134	€544	58%	3	4	1	€466	❌	❌	❌	Y / Y	⭐️ 3 (4)
appartamento Leonardo	€48,492	€139	95%	3	1	2	€29	✅	❌	✅	Y / Y	⭐️ 5 (224)
Verde Ferienhaus mit Panorama-Seeblick	€96,457	€802	30%	3	2	1	€190	❌	❌	✅	Y / Y	⭐️ 0 (2)
Borgo San Martino - Land Ferienhaus am Westufer	€26,683	€285	19%	3	2	1	€159	❌	❌	✅	Y / N	⭐️ 4.8 (11)
Rustico Dolce Vita	€28,051	€333	23%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa Marina Bellagio private garden [AC/jacuzzi]	€138,321	€420	89%	3	2	3	€228	❌	✅	❌	Y / Y	⭐️ 5 (84)
Plinio, center town apartment	€87,277	€351	68%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Tre Terre Ferienhaus	€21,820	€149	33%	3	2	1	€101	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Penthouse on Lake Como!	€44,640	€116	100%	3	2	2	€99	❌	❌	❌	Y / Y	⭐️ 5 (175)
Sant'Anna Fiore - Pianello del Lario	€17,471	€239	20%	3	2	1	€0	✅	❌	❌	Y / Y	⭐️ 3.5 (2)
Antico Torchio Apartment	€67,758	€237	77%	3	2	2	€99	❌	❌	❌	Y / Y	⭐️ 5 (19)
Chalet la terrazza vista lago	€29,830	€105	75%	3	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (14)
Villa Vignabuona al lago	€132,043	€361	100%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lake view Penthouse with pool	€54,108	€352	40%	3	2	3	€158	✅	❌	❌	Y / Y	⭐️ 5 (30)
Appartamento "la Terrazza"	€82,910	€230	98%	3	2	4	€124	❌	❌	❌	Y / Y	⭐️ 5 (41)
CasaCamelia 35, 3 BDRM with view Lake Como	€66,888	€290	63%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Lavanda house - breathtaking view -	€111,552	€328	93%	3	2	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (36)
Elizabeth House Varenna	€147,410	€699	57%	3	2	1	€197	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Appartamento vista lago Frederic	€66,949	€223	82%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (128)
Villa TaDi LaRo Deluxe Como See	€38,706	€330	32%	3	2	3	€0	✅	✅	❌	Y / Y	⭐️ 0 (1)
appartamento con 3stanze vista lago	€80,436	€244	90%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (156)
Casa Mimosa	€35,084	€228	38%	3	3	1	€348	❌	❌	✅	Y / Y	⭐️ 5 (6)
Ca' del Doss	€43,770	€175	67%	3	2	1	€118	❌	❌	❌	Y / Y	⭐️ 5 (39)
Beautiful view on Como Lake	€21,003	€122	47%	3	1	4	€0	❌	❌	❌	Y / N	⭐️ 5 (15)
Villa dei Fiori	€181,583	€503	98%	3	2	3	€148	❌	❌	❌	Y / Y	⭐️ 5 (84)
Il Terrazzino 51	€152,280	€682	61%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Stunning views at lake Como	€41,375	€180	54%	3	2	5	€197	❌	❌	❌	Y / Y	⭐️ 4.9 (34)

Return Metrics

521.8% 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)	€50,043	€100,087	€150,131	€200,175	€250,219	€500,438	€1,501,316
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€13,599	€13,599	€13,599	€13,599	€13,599	€13,599	€13,599
Down Payment	€3,400	€3,400	€3,400	€3,400	€3,400	€3,400	€3,400
Property Appreciation	€510	€1,035	€1,576	€2,133	€2,707	€5,846	€24,263
Total Return	€67,553	€118,123	€168,708	€219,309	€269,927	€523,285	€1,542,580

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

521.8%

Cap Rate

299.7%

Return on Investment

529.61%

Via Roma Lombardia, 23831

3 bed • 1 bath • 4 guests

Purchase Price

4057

Airbnb Investor Score

€50,043

Annual Profit

299.7%

Cap Rate

521.8%

Cash on Cash

€68,239

Annual Revenue

BNBCalc predicts this property will get $292 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€67,534

Avg annual revenue

64%

Avg occupancy rate

€291

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

€15k

€70k

€125k

€185k

€50,044

Profit

Revenue

€68,239

Operating Expenses

€17,289

Operating Income

€50,951

Mortgage & Taxes

€907

Profit (Cash Flow)

€50,044

€9,591

Cash Investment

Down Payment

€3,400

Renos & Furnishing

€5,681

Closing Costs

€510

Total

€9,591

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

521.8%

Cap Rate

299.7%

Return on Investment

529.61%