BNBCalc Short Term Rental Rental Arbitrage Analysis 24 Via Sempione, Oleggio, Piemonte, 28047

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Report by:

luca.pasinato@outlook.it

Annual Revenue

€13,149

Profit (Cash Flow)

€2,760

Cash on Cash Return

60.8%

Annual Revenue

€13,149

AirDNA projects €61/night at 50% occupancy ($11,081). Airbtics projects €127/night at 50% occupancy ($23,201). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, €72 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,221	€20,057	€32,935	€64,727
Occupancy	40%	49%	61%	75%
Nightly Rate	€82	€110	€145	€232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Casa di Luisa	€12,889	€56	61%	2	2	1	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (230)
Piccola Corte	€16,511	€116	39%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Camera in fattoria	€21,868	€130	46%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Green Lodge - Apartment 7 - 2 Br, 2 Bath	€22,268	€233	26%	2	2	1	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Luxury Apartment Malpensa 1	€23,283	€104	61%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
Villa Gianna	€12,954	€46	75%	2	1	2	€10	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Aeroporto MXP/Laghi appartamento Oleggio centro	€10,543	€59	49%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Bnbook The terminal - 2bedrooms apartment	€22,772	€111	53%	2	1	4	€128	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
TINY HOUSE- LAGO MAGGIORE-MALPENSA-ZOO SAFARI-GOLF	€9,362	€30	83%	2	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Agave Apartments Malpensa - Apt Agave	€20,931	€110	52%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (109)
[Milano Malpensa] Elegante e rinnovato B&B	€32,927	€218	40%	2	2	1	€26	❌	❌	❌	N / Y	⭐️ 5 (6)
Appartamento Lago Maggiore /MXP Al Palazzo Azzurro	€10,154	€51	53%	2	1	30	€18	❌	❌	✅	Y / Y	⭐️ 4.2 (27)
Camera familiare in fattoria	€22,819	€130	48%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Residenza Naggi 2	€16,586	€73	57%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
[Malpensa-Self Check-In] Trilocale a Turbigo	€14,486	€78	49%	2	2	1	€19	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
App.to di Charme In Castello Visconteo - Veranda	€48,739	€308	43%	2	2	2	€62	✅	❌	❌	Y / Y	⭐️ 5 (6)
App.to di Charme In Castello Visconteo - Garden	€46,527	€295	43%	2	2	2	€62	✅	❌	❌	Y / Y	⭐️ 4 (1)
Malpensa airport/Safari park/Starry sky-Netflix	€14,286	€138	27%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (7)
Appartamento B&B Cascina al Ponte	€21,094	€123	46%	2	1	2	€26	❌	❌	❌	N / Y	⭐️ 5 (9)
White House R&D	€18,082	€139	35%	2	1	1	€26	✅	❌	❌	Y / Y	⭐️ 5 (7)
Gardenia Relais dei Cesari	€27,982	€239	32%	2	2	6	€21	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Villa con Piscina con tutti i servizi	€48,190	€232	56%	2	1	1	€21	✅	❌	❌	N / Y	⭐️ 5 (4)
Le Betulle - due camere+ giardino+ parcheggio	€14,758	€89	44%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Un bell' incontro	€25,560	€120	58%	2	1	1	€0	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Apartamento Malpensa Milano	€18,274	€65	74%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
appartamento la corte	€9,794	€157	17%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Fiume Ticino flat – First Floor	€20,509	€92	59%	2	1	3	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Appartamento Puccini Antica Casa Balsari	€30,304	€202	41%	2	1	3	€0	❌	✅	✅	Y / Y	⭐️ 4.8 (33)
Green Lodge - Apartment 9 - 2 Br, 1 Bath	€28,138	€232	33%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bnbook-Residenza Naggi with high speed wifi and self check-in	€16,062	€66	60%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
House near Malpensa Airport	€9,453	€64	40%	2	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.9 (60)
La Bellotta, un oasi tranquilla vicino Malpensa	€11,078	€144	21%	2	1	3	€0	✅	✅	✅	N / Y	⭐️ 4 (1)
CV Magnolia - App. Mansardato - Lago d'Orta	€21,495	€93	61%	2	2	3	€62	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
I Due Tigli House	€25,832	€88	76%	2	1	5	€51	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Appartamento vicino a Aeroporto Malpensa	€24,342	€84	76%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (4)
Appartamento a Milano Malpensa	€31,001	€110	75%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
[Golf-Laghi] Self check-in e piscina ad Agrate	€24,671	€150	45%	2	2	1	€0	✅	❌	✅	Y / Y	⭐️ 0 (9)
Cottage delle Fate	€24,151	€98	67%	2	1	5	€102	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Borgo sul Fiume - Lago Maggiore	€19,062	€127	41%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Casa Il Gelsomino	€24,455	€90	71%	2	1	5	€51	❌	❌	❌	Y / N	⭐️ 4.8 (8)

Return Metrics

60.79% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,759	€5,519	€8,279	€11,039	€13,799	€27,599	€82,798
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	€2,759	€5,519	€8,279	€11,039	€13,799	€27,599	€82,798

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.79%

Payback Period Days

600

Return on Investment

60.79%

24 Via Sempione Oleggio, Piemonte, 28047

2 bed • 1 bath • 4 guests

Monthly Rent

€13,149

Annual Revenue

BNBCalc predicts this property will get $127 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

€21,020

Avg annual revenue

51%

Avg occupancy rate

€122

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

€2,760

Profit

Revenue

€13,149

Operating Expenses

€10,389

Operating Income

€2,760

Net Effective Rent

€0

Profit (Cash Flow)

€2,760

€4,540

Cash Investment

Renos & Furnishing

€4,445

Setup Costs

€95

Total

€4,540

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

60.79%

Payback Period Days

600