BNBCalc Short Term Rental Investment Analysis Via Vecchia Circonvallazione, Oleggio, Piemonte, 28047

2 bed • 1 bath • 7 guests • €300,000

BNB

Calc

Annual Revenue

€23,429

Profit (Cash Flow)

€8,490

Cap Rate

3.6%

Annual Revenue

€23,429

AirDNA projects €60/night at 48% occupancy ($10,480). Airbtics projects €123/night at 52% occupancy ($23,428). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, €123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,668	€20,451	€32,376	€64,614
Occupancy	40%	50%	62%	75%
Nightly Rate	€72	€110	€140	€232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piccola Corte	€16,525	€116	39%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (1)
La Casa di Luisa	€12,900	€56	61%	2	2	1	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (230)
Aeroporto MXP/Laghi appartamento Oleggio centro	€10,552	€59	49%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Camera in fattoria	€21,886	€130	46%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Luxury Apartment Malpensa 1	€23,303	€104	61%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
Villa Gianna	€12,965	€46	75%	2	1	2	€10	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Bnbook The terminal - 2bedrooms apartment	€22,792	€111	53%	2	1	4	€128	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
[Milano Malpensa] Elegante e rinnovato B&B	€32,954	€218	40%	2	2	1	€26	❌	❌	❌	N / Y	⭐️ 5 (6)
Appartamento Lago Maggiore /MXP Al Palazzo Azzurro	€10,163	€51	53%	2	1	30	€18	❌	❌	✅	Y / Y	⭐️ 4.2 (27)
Camera familiare in fattoria	€22,838	€130	48%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Agave Apartments Malpensa - Apt Agave	€20,949	€110	52%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (109)
Residenza Naggi 2	€16,600	€73	57%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
[Malpensa-Self Check-In] Trilocale a Turbigo	€14,498	€78	49%	2	2	1	€19	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
App.to di Charme In Castello Visconteo - Veranda	€48,780	€308	43%	2	2	2	€62	✅	❌	❌	Y / Y	⭐️ 5 (6)
App.to di Charme In Castello Visconteo - Garden	€46,566	€295	43%	2	2	2	€62	✅	❌	❌	Y / Y	⭐️ 4 (1)
Appartamento B&B Cascina al Ponte	€21,112	€123	46%	2	1	2	€26	❌	❌	❌	N / Y	⭐️ 5 (9)
Gardenia Relais dei Cesari	€28,006	€239	32%	2	2	6	€21	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Apartamento Malpensa Milano	€18,289	€65	74%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
White House R&D	€18,097	€139	35%	2	1	1	€26	✅	❌	❌	Y / Y	⭐️ 5 (7)
Villa con Piscina con tutti i servizi	€48,231	€232	56%	2	1	1	€21	✅	❌	❌	N / Y	⭐️ 5 (4)
Green Lodge - Apartment 9 - 2 Br, 1 Bath	€28,161	€232	33%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bnbook-Residenza Naggi with high speed wifi and self check-in	€16,075	€66	60%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
House near Malpensa Airport	€9,461	€64	40%	2	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.9 (60)
CV Magnolia - App. Mansardato - Lago d'Orta	€21,513	€93	61%	2	2	3	€62	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Fiume Ticino flat – First Floor	€20,527	€92	59%	2	1	3	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Appartamento vicino a Aeroporto Malpensa	€24,363	€84	76%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (4)
Appartamento a Milano Malpensa	€31,027	€110	75%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
[Golf-Laghi] Self check-in e piscina ad Agrate	€24,692	€150	45%	2	2	1	€0	✅	❌	✅	Y / Y	⭐️ 0 (9)
Cottage delle Fate	€24,171	€98	67%	2	1	5	€102	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Borgo sul Fiume - Lago Maggiore	€19,078	€127	41%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Malpensa & Lakes Suite "Movie"	€12,269	€36	92%	2	1	2	€10	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Double room with bathroom- Malpensa	€19,311	€71	74%	2	3	30	€5	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Home in Cardano Al Campo, MXP	€21,229	€66	83%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
confortevole	€20,803	€75	73%	2	1	1	€51	✅	✅	✅	Y / Y	⭐️ 5 (6)
Corte Nerina Malpensa 2	€35,455	€117	83%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (37)
Casa - All'Antica Corte Lombarda	€14,437	€102	38%	2	1	4	€26	❌	❌	❌	Y / Y	⭐️ 5 (171)

Return Metrics

63.13% 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)	€8,490	€16,980	€25,470	€33,960	€42,450	€84,901	€254,704
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€299,999	€299,999	€299,999	€299,999	€299,999	€299,999	€299,999
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€317,490	€335,250	€353,288	€371,613	€390,233	€488,076	€982,883

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.13%

Cap Rate

3.58%

Return on Investment

169.33%

Via Vecchia Circonvallazione Oleggio, Piemonte, 28047

2 bed • 1 bath • 7 guests

Purchase Price

€23,429

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €60/night at 48% occupancy.Projected nightly rate is €123/night at 52% occupancy.

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.

€20,878

Avg annual revenue

52%

Avg occupancy rate

€118

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

€10k

€20k

€35k

€50k

€8,490

Profit

Revenue

€23,429

Operating Expenses

€12,689

Operating Income

€10,740

Mortgage & Taxes

€2,250

Profit (Cash Flow)

€8,490

€4,448

Cash Investment

Down Payment

€0

Renos & Furnishing

€4,448

Total

€4,448

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

63.13%

Cap Rate

3.58%

Return on Investment

169.33%