BNBCalc Short Term Rental Rental Arbitrage Analysis Vicolo A. Vismara, Vimercate, Lombardia, 20871

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€18,957

Profit (Cash Flow)

-€1,670

Cash on Cash Return

-53.6%

Annual Revenue

€18,957

AirDNA projects €67/night at 59% occupancy ($14,504). Airbtics projects €69/night at 75% occupancy ($18,957). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, €69 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,222	€18,693	€29,569	€36,216
Occupancy	62%	79%	95%	96%
Nightly Rate	€53	€64	€83	€100

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento Centro Vimercate	€17,361	€94	48%	1	1	2	€51	❌	❌	❌	N / N	⭐️ 5 (24)
MONOLOCALE in centro MILLE CAVALLI	€17,237	€68	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
Arianna's House - nice and cozy apartment	€27,914	€106	69%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
appartamento corrado	€19,031	€62	82%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
✦Modern & Total New apt. in Brianza✦	€19,935	€61	87%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Monolocale Centro Storico B&B a Vimercate	€30,533	€95	88%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Think Different Appartamento in Brianza vista Alpi	€11,768	€67	46%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Mini appartamento tranquillo e confortevole	€17,149	€46	100%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (76)
LulLory Home	€18,532	€62	76%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
la petite maison	€20,298	€71	78%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (13)
Appartamento La Porta Rossa	€17,050	€51	91%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (119)
Grazioso e luminoso bilocale a Bernareggio	€16,494	€50	86%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Monolocale Soggiorno ai Portici B&B Casa Vacanze	€29,791	€100	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Bilocale confortevole, zona residenziale	€21,583	€62	95%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (92)
Nuovissimo Monolocale Sangiacomo	€16,182	€50	88%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (454)
Appartamento Molgora - Trilocale vicino al centro	€22,561	€64	95%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Beat House&Apartments presenta: Queen!	€12,526	€36	95%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (127)
My House Apartments	€17,164	€48	97%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Confortevole casa in centro.	€6,182	€68	20%	1	1	2	€51	❌	❌	✅	Y / N	⭐️ 5 (2)
Appartamento ad Arcore	€11,499	€32	96%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (74)
Smart and indipendent flat nearby Monza and Milan	€8,981	€26	89%	1	1	4	€62	❌	❌	❌	N / N	⭐️ 4.7 (45)
Modern Apartment with Pool - "Cara Brianza"	€26,647	€76	96%	1	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (139)
Il Chiostro 2 - Bilocale	€24,395	€83	78%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 5 (2)
Appartamento Vista Panoramica	€16,304	€59	71%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.8 (6)
Sweet home	€7,611	€57	35%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
appartamento in brianza per 4	€19,042	€53	95%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (203)
Colorful apartment in Brianza	€15,788	€71	59%	1	1	3	€46	❌	❌	❌	Y / N	⭐️ 4.9 (13)
Colorato appartamento a Bernareggio	€18,657	€66	75%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Loc.turist. Casa Paola FS-GP Monza-Milano-Lecco	€13,052	€54	66%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (25)
LOFT DESIGN LV1	€27,320	€120	62%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Appartamento in condominio	€18,788	€90	57%	1	1	3	€0	❌	❌	✅	Y / N	⭐️ 4 (1)
Erika modern apartment in Brianza	€20,610	€64	88%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 1 (1)
La- White House	€50,977	€141	96%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
#1 appartamento con patio, privacy e parcheggio	€11,585	€31	98%	1	1	1	€46	❌	❌	❌	N / Y	⭐️ 4.8 (28)
Mary's house a stone's throw from Milan [Wi-Fi]	€7,212	€82	24%	1	1	1	€9	❌	❌	✅	Y / Y	⭐️ 5 (9)
Ampio bilocale con giardino privato a due passi dalla stazione	€12,800	€63	53%	1	1	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (14)
capsule&home	€15,417	€60	68%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.8 (28)
Apartment with panoramic view in Vimercate	€28,036	€120	63%	1	1	2	€46	❌	❌	✅	Y / Y	⭐️ 4 (2)
Alice nel Paese delle Meraviglie	€31,388	€87	97%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (4)
Soleo Guesthouse - soluzione strategica a Monza	€18,017	€85	55%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (5)

Return Metrics

-53.56% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€1,669	-€3,339	-€5,008	-€6,678	-€8,347	-€16,695	-€50,087
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€1,669	-€3,339	-€5,008	-€6,678	-€8,347	-€16,695	-€50,087

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-53.56%

Payback Period Days

Return on Investment

-53.56%

Vicolo A. Vismara Vimercate, Lombardia, 20871

1 bed • 1 bath • 2 guests

Monthly Rent

€18,957

Annual Revenue

BNBCalc predicts this property will get $69 per night with 75% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€19,085

Avg annual revenue

75%

Avg occupancy rate

€69

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

€20k

€35k

€50k

-€1,670

Profit

Revenue

€18,957

Operating Expenses

€11,027

Operating Income

€7,930

Net Effective Rent

€9,600

Profit (Cash Flow)

-€1,670

€3,117

Cash Investment

Renos & Furnishing

€3,022

Setup Costs

€95

Total

€3,117

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-53.56%

Payback Period Days