BNBCalc Short Term Rental Rental Arbitrage Analysis Frazione Capovico, Blevio, Lombardia, 22020

4 bed • 2 bath • 7 guests • €0

BNB

Calc

Annual Revenue

€76,861

Profit (Cash Flow)

€56,077

Cash on Cash Return

588.3%

Annual Revenue

€76,861

AirDNA projects €366/night at 60% occupancy ($80,210). Airbtics projects €351/night at 60% occupancy ($76,860). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, €351 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€32,399	€75,362	€133,108	€194,226
Occupancy	42%	61%	80%	88%
Nightly Rate	€206	€329	€438	€582

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Parentela	€33,222	€119	71%	4	1	1	€148	✅	✅	✅	Y / Y	⭐️ 4.8 (139)
Casa Riva by Interhome	€79,988	€377	58%	4	3	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Villa Rina - Luxury Villa on Lake Lugano	€106,117	€446	65%	4	3	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (77)
Bella villa primo novecento immersa nel verde.	€72,794	€377	48%	4	3	4	€193	✅	✅	❌	N / N	⭐️ 5 (10)
Casa charlie 11 piscina privata e 11 posti letto.	€49,049	€271	49%	4	3	1	€29	✅	❌	✅	Y / Y	⭐️ 4.8 (29)
Villa in the woods: events, rentals, smart working	€34,908	€193	49%	4	4	2	€106	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Historic Villa Berla, Master House - Varese Lake	€77,948	€489	40%	4	4	3	€193	❌	❌	❌	Y / Y	⭐️ 5 (8)
Beautiful villa on Italian lakes	€174,183	€971	49%	4	5	3	€0	✅	❌	✅	Y / N	⭐️ 4.8 (17)
Exclusive 4bedroom Villa with pool & sauna	€90,086	€703	35%	4	4	2	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (29)
Beautiful villa in the country	€40,661	€140	73%	4	3	3	€146	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Historic villa with pool (Villa La Pergola)	€40,019	€255	34%	4	3	2	€249	✅	❌	✅	Y / Y	⭐️ 4 (3)
Villa Dolce Vita	€47,577	€414	30%	4	3	2	€78	❌	❌	✅	Y / Y	⭐️ 5 (6)
Casa RadiosaVarese, Lovely 4 bedroom appartment	€110,112	€350	86%	4	3	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Rustikales Tessinerhaus mit Cheminée/Balkon/Garten	€57,252	€201	73%	4	2	4	€198	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Intero B&b composto da 4 camere	€54,085	€284	52%	4	4	1	€0	❌	❌	✅	N / N	⭐️ 4.9 (21)
Enjoy an elegant holiday near Como and Lugano lake	€155,458	€582	73%	4	4	5	€174	✅	❌	✅	Y / Y	⭐️ 5 (25)
Zappa by Interhome	€37,754	€279	37%	4	2	1	€0	❌	❌	❌	Y / N	⭐️ 4 (6)
Villa mit Pool und toller Aussicht auf Luganersee	€193,561	€587	88%	4	3	3	€371	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Beautiful 4 Bedroom Rustic House	€70,383	€291	66%	4	4	3	€49	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lakeside House &Garden, Easy Transit, near Morcote	€56,142	€330	36%	4	2	2	€324	❌	❌	❌	Y / Y	⭐️ 5 (3)
Villa Blu Ortensia - Happy.Rentals	€103,121	€380	71%	4	3	1	€350	❌	✅	❌	Y / Y	⭐️ 4.5 (17)
Luxury House in Montagnola	€167,143	€509	88%	4	3	4	€197	✅	❌	✅	Y / Y	⭐️ 0 (1)
house on top of hill	€71,016	€223	87%	4	4	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Grosses Familienparadies nah am See	€57,371	€189	83%	4	3	5	€79	❌	❌	❌	Y / Y	⭐️ 5 (40)
Casa al lago di Lugano	€123,429	€337	100%	4	4	7	€0	✅	✅	❌	Y / N	⭐️ 5 (1)
Ferienhaus Luganersee	€39,751	€329	33%	4	3	7	€0	❌	❌	❌	Y / N	⭐️ 0 (3)
Casa Edera	€37,963	€121	83%	4	2	4	€94	❌	❌	❌	N / N	⭐️ 4.5 (7)
Haus am Luganersee Italien (Varese)	€56,803	€147	100%	4	2	5	€87	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Valentina by Interhome	€30,702	€158	53%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

588.26% 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)	€56,077	€112,154	€168,231	€224,308	€280,385	€560,770	€1,682,312
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	€56,077	€112,154	€168,231	€224,308	€280,385	€560,770	€1,682,312

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

588.26%

Payback Period Days

Return on Investment

588.26%

Frazione Capovico Blevio, Lombardia, 22020

4 bed • 2 bath • 7 guests

Monthly Rent

€76,861

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €366/night at 60% occupancy ($80,210.89). Airbtics projects €351/night at 60% occupancy ($76,860).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

30 Airbnb Comparables

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

€76,706

Avg annual revenue

60%

Avg occupancy rate

€351

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

€30k

€85k

€135k

€195k

€56,077

Profit

Revenue

€76,861

Operating Expenses

€20,783

Operating Income

€56,077

Net Effective Rent

€0

Profit (Cash Flow)

€56,077

€9,533

Cash Investment

Renos & Furnishing

€9,443

Setup Costs

€90

Total

€9,533

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

588.26%

Payback Period Days