BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Via Carlo Alberto, Bergamo, Lombardia, 24126

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$26,210

Profit (Cash Flow)

$7,895

Cash on Cash Return

240.1%

Annual Revenue

$26,210

AirDNA projects $82/night at 67% occupancy ($20,066). Airbtics projects $92/night at 78% occupancy ($26,209). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, $92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,747	$25,977	$36,352	$41,322
Occupancy	68%	80%	91%	97%
Nightly Rate	$74	$87	$107	$114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Snorky fulfill the needs!	$40,226	$119	91%	1	2	1	$16	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bgy Central Apartment- Studio	$28,164	$83	92%	1	2	1	$9	❌	❌	❌	Y / Y	⭐️ 4.8 (216)
casa vacanze Aurora (self check-in h 24)	$18,479	$51	99%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (551)
[PORTA NUOVA] Modern Apartment in the Center - 5	$25,298	$108	64%	1	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (40)
Da Alessandro: netflix,free wifi	$27,861	$77	97%	1	2	1	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (283)
Intero alloggio: appartamento	$23,304	$79	79%	1	2	2	$22	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Appartamento Isabella	$21,642	$73	81%	1	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (163)
Casa Meraki - Apartment	$26,059	$80	89%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (302)
Casa Sisu - Apartment	$26,411	$82	88%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (420)
g i a m p i	$18,358	$88	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
[Near University] LOFT 4 posti letto	$32,794	$112	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Casa Margherita S	$27,593	$106	69%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (14)
Appartamento incantevole e vicino a tutto	$26,115	$75	94%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
Piccolo Rifugio ad un passo da Piazza Pontida	$26,467	$103	68%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.6 (7)
Suite in BG Center [Netflix, Parking, AC]	$19,254	$100	51%	1	1	1	$14	❌	❌	❌	Y / Y	⭐️ 4.6 (32)
Casa Bohème	$25,061	$73	92%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Lovely Flat 💛 in Bergamo city & Orio airport	$12,804	$86	39%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (102)
Cà del Borgo - 2 Level Airport	$20,358	$70	78%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy flat + parking close to City center/Airport	$29,158	$92	84%	1	1	1	$38	❌	❌	✅	N / Y	⭐️ 4.7 (32)
Appartamento Magnolia - Immobili e Soluzioni Rent	$33,314	$107	81%	1	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (3)
"Residenza Cesare M" - Bergamo centro -Wi-fi Free-	$18,510	$71	68%	1	1	2	$42	❌	❌	❌	Y / Y	⭐️ 4.7 (100)
Cute&Green Studio Downtown Bergamo	$21,104	$93	62%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Intero appartamento Casa Sorriso	$18,520	$92	55%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Grand Central 1845 - Balcony and A/C	$35,833	$156	62%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 5 (107)
Bergamo Center	$27,470	$76	98%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
10 min from city center	$25,288	$76	88%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (120)
La Cortevecchia 2.0 - b&b Bergamo	$36,564	$114	87%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (36)
A casa di Nalis	$30,878	$109	76%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Residenza Al Vicolo G	$22,242	$103	59%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (100)
Le Flâneur - Citycenter with self-checkin!	$21,722	$68	85%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (313)
La Mongolfiera, comodità nel cuore di Bergamo.	$20,017	$57	95%	1	1	4	$22	❌	❌	❌	Y / Y	⭐️ 5 (101)
Borgo San Leonardo 2	$45,677	$156	80%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bancalegno Sweet Dreams (2)	$31,027	$114	73%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (4)
[Piazza Pontida] Vista di San Bernardino	$26,182	$75	92%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Appartamento Civetta centro città, vista sui tetti	$24,643	$67	100%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 4.8 (325)
[PORTA NUOVA] Modern Apartment in the Center - 3	$27,377	$110	68%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
Cozy apartment with terrace	$17,034	$56	81%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apt. in historic centre: space, light & style!	$24,453	$66	100%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.8 (401)
San Bernardino 8 - Immobili e Soluzioni Rent	$23,540	$90	69%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Atmosfere Terrace View Apartment	$45,068	$188	65%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.6 (6)

Return Metrics

240.11% 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)	$7,894	$15,789	$23,684	$31,579	$39,474	$78,948	$236,844
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	$7,894	$15,789	$23,684	$31,579	$39,474	$78,948	$236,844

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

240.11%

Payback Period Days

152

Return on Investment

240.11%

3 Via Carlo Alberto Bergamo, Lombardia, 24126

1 bed • 1 bath • 1 guests

Monthly Rent

$26,210

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $82/night at 67% occupancy.Projected nightly rate is $92/night at 78% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$26,296

Avg annual revenue

78%

Avg occupancy rate

$92

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

$25k

$35k

$45k

$7,895

Profit

Revenue

$26,210

Operating Expenses

$12,315

Operating Income

$13,895

Net Effective Rent

$6,000

Profit (Cash Flow)

$7,895

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

240.11%

Payback Period Days

152