Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Vigolo - SP 78, , Lombardia, 24060

4 bed • 1.5 bath • 10 guests • $100,000

BNB

Calc

Annual Revenue

$83,217

Profit (Cash Flow)

$58,074

Cap Rate

63.4%

Annual Revenue

$83,217

AirDNA projects $144/night at 79% occupancy ($41,550). Airbtics projects $286/night at 57% occupancy ($59,542). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $356 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,095$59,820$85,657$127,189
Occupancy45%54%64%82%
Nightly Rate$173$298$356$415

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
$17,758
$97
43%
422$162❌❌✅Y / Y⭐️ 4.3 (47)
$48,794
$246
53%
443$215❌✅❌Y / Y⭐️ 4.7 (11)
$45,552
$254
49%
431$323✅❌❌Y / Y⭐️ 4.6 (56)
$63,343
$298
57%
432$215✅❌❌Y / Y⭐️ 4.9 (48)
$26,363
$147
49%
424$0❌❌✅N / Y⭐️ 4.8 (49)
$26,832
$174
41%
422$132❌❌✅Y / Y⭐️ 4.7 (134)
$24,225
$160
40%
422$43❌❌✅Y / Y⭐️ 4.8 (15)
$120,123
$709
46%
441$108✅❌✅Y / Y⭐️ 4.8 (166)
$112,054
$356
86%
431$0❌❌✅Y / N⭐️ 4.4 (23)
$64,423
$299
55%
454$162✅❌✅Y / Y⭐️ 4.8 (17)
$21,405
$110
45%
414$86❌❌✅Y / Y⭐️ 4.9 (9)
$19,092
$144
35%
413$86❌❌✅Y / Y⭐️ 4 (3)
$69,038
$307
61%
424$162❌❌✅Y / Y⭐️ 4.9 (29)
$148,812
$398
100%
424$108✅❌✅Y / Y⭐️ 4.9 (23)
$49,733
$316
43%
422$0❌❌✅Y / Y⭐️ 5 (79)
$29,589
$172
47%
412$0❌❌❌Y / Y⭐️ 0 (2)
$74,927
$243
84%
434$108❌✅❌Y / Y⭐️ 5 (123)
$82,832
$356
63%
442$215✅❌✅Y / Y⭐️ 5 (16)
$49,413
$193
67%
441$197❌❌✅Y / Y⭐️ 4.9 (10)
$93,981
$406
62%
445$258✅❌✅Y / Y⭐️ 5 (32)
$73,675
$305
66%
423$0❌❌❌N / Y⭐️ 0 (2)
$109,155
$466
64%
433$0✅✅✅Y / Y⭐️ 0 (10)
$130,080
$419
80%
424$215❌❌✅Y / Y⭐️ 5 (1)
$51,606
$300
47%
4314$54✅❌✅Y / Y⭐️ 4.5 (2)

Return Metrics

188.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$58,074$116,148$174,222$232,296$290,370$580,741$1,742,223
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$79,999$79,999$79,999$79,999$79,999$79,999$79,999
Down Payment$20,000$20,000$20,000$20,000$20,000$20,000$20,000
Property Appreciation$3,000$6,090$9,272$12,550$15,927$34,391$142,726
Total Return$161,074$222,238$283,495$344,847$406,297$715,132$1,984,949

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

188.66%

Cap Rate

63.4%

Return on Investment

202.98%

property-location

Via Vigolo - SP 78 Lombardia, 24060

4 bed • 1.5 bath • 10 guests

1043

Airbnb Investor Score

$58,074

Annual Profit

63.4%

Cap Rate

188.7%

Cash on Cash

$83,217

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $144/night at 79% occupancy ($41,550.15). Airbtics projects $286/night at 57% occupancy ($59,542).

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

24

Airbnb Comparables

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

$64,700

Avg annual revenue

57%

Avg occupancy rate

$286

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

$60k

$105k

$150k

Sign up to see the data on 24 all comparables

$58,074

Profit

Revenue

$83,217

Operating Expenses

$19,810

Operating Income

$63,407

Mortgage & Taxes

$5,333

Profit (Cash Flow)

$58,074

$30,782

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$7,782

Closing Costs

$3,000

Total

$30,782

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

188.66%

Cap Rate

63.4%