BNBCalc Short Term Rental Rental Arbitrage Analysis 43 Via Tommaso Grossi, Seregno, Lombardia, 20831

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€15,154

Profit (Cash Flow)

-€1,140

Cash on Cash Return

-37.9%

Annual Revenue

€15,154

AirDNA projects €84/night at 98% occupancy ($30,121). Airbtics projects €95/night at 64% occupancy ($22,236). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 63% occupancy rate, €66 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,366	€20,047	€26,867	€39,682
Occupancy	55%	66%	76%	83%
Nightly Rate	€65	€81	€94	€128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
In centro da Ale	€22,450	€72	83%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (4)
Residenza Barbarossa, delizioso bilocale in centro	€18,260	€81	59%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (21)
Appartamento Seregno Galileo - Centro	€40,486	€127	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Casa Camelia - appartamento in centro a Seregno	€56,266	€191	79%	1	1	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (15)
Color Home	€22,730	€81	75%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (16)
Lovely apartment in center Seregno	€14,377	€77	49%	1	1	3	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
[Double Whirlpool] Dimora Zen Seregno	€20,015	€81	64%	1	2	2	€35	❌	✅	✅	Y / Y	⭐️ 5 (64)
Urban Jungle Smart Home	€18,374	€62	78%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (95)
Loft in centro storico	€16,466	€88	50%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
La Terrazza dei Limoni monolocale con veranda	€23,276	€93	67%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (41)
Spazioso monolocale, giardino e posto auto privato	€20,782	€63	88%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (226)
Entire flat w private garden 15mi from Milan	€20,836	€122	46%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (25)
P🖤ker H♠️use	€15,865	€61	69%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (55)
Appartamento rosso amaranto	€31,938	€97	90%	1	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Appartamento verde acqua	€28,333	€85	91%	1	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Moderno appartamento[vicino Milano-Como]	€20,573	€82	66%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (6)
"La Casetta" between Milan and lakes of Como\|Lecco	€16,830	€64	69%	1	1	1	€44	❌	❌	✅	Y / Y	⭐️ 5 (100)
Home Ave	€17,620	€66	72%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (33)
Graziosa Mansarda centro storico	€12,923	€78	42%	1	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Casa Santa Valeria	€15,565	€67	63%	1	1.5	31	€20	❌	❌	❌	Y / Y	⭐️ 5 (66)
New Apartament in Brianza Seregno	€13,920	€60	62%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (47)
[Milano/Como Lake/Monza]Casa 2 Ospiti & free Wi-fi	€13,403	€63	56%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
LOFT Accogliente e Silenzioso	€21,470	€70	81%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (26)
MONZA F1 /San gerardo/Milano	€15,668	€71	60%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (68)
Affitto taverna	€16,548	€60	69%	1	1	1	€49	❌	❌	❌	Y / N	⭐️ 0 (1)
Bilocale luminoso vicino Milano	€25,192	€87	76%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (5)
Appartamento Dante	€21,378	€94	62%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Mansarda Raffaello	€18,771	€70	71%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
My cup of tea	€35,512	€143	68%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Kikka - Spacious and Sunny	€21,029	€109	52%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Mini Appartamento Relax	€7,472	€57	36%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 3.4 (6)
Appartamento La Faggiana	€18,480	€84	60%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Terrazzo in centro	€14,477	€50	77%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Appartamento Cassandra	€18,321	€88	57%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Penthouse private terrace stunning sunset	€31,335	€110	78%	1	1	20	€0	❌	❌	✅	Y / Y	⭐️ 5 (39)
[Milano/Como Lake/Monza]Casa 2 Ospiti & free Wi-fi	€16,258	€61	71%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4 (4)
Central Design [Milano-Fiera-CH]	€24,271	€140	46%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Honey Loft [Milano-Como-Svizzera] ★ ★ ★ ★ ★	€15,735	€86	50%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
"Villa Simona" Large apartment	€19,791	€94	53%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (12)

Return Metrics

-37.91% 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)	-€1,140	-€2,280	-€3,420	-€4,560	-€5,700	-€11,401	-€34,204
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	-€1,140	-€2,280	-€3,420	-€4,560	-€5,700	-€11,401	-€34,204

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.91%

Payback Period Days

Return on Investment

-37.91%

43 Via Tommaso Grossi Seregno, Lombardia, 20831

1 bed • 1 bath • 2 guests

Monthly Rent

€15,154

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €84/night at 98% occupancy.Projected nightly rate is €95/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 73% of comparables

Seasonality

40 Airbnb Comparables

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

€20,971

Avg annual revenue

64%

Avg occupancy rate

€95

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

€25k

€40k

€55k

-€1,140

Profit

Revenue

€15,154

Operating Expenses

€10,294

Operating Income

€4,860

Net Effective Rent

€6,000

Profit (Cash Flow)

-€1,140

€3,008

Cash Investment

Renos & Furnishing

€2,916

Setup Costs

€91

Total

€3,008

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-37.91%

Payback Period Days