BNBCalc Short Term Rental Rental Arbitrage Analysis Pavia. Milano, Certosa di Pavia, Province of Pavia, Italy

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€21,865

Profit (Cash Flow)

€9,703

Cash on Cash Return

334.7%

Annual Revenue

€21,865

AirDNA projects €60/night at 64% occupancy ($14,016). Airbtics projects €82/night at 73% occupancy ($21,865). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, €82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,228	€22,396	€27,504	€36,902
Occupancy	64%	75%	81%	87%
Nightly Rate	€67	€78	€88	€111

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Artist's House	€10,801	€30	97%	1	1.5	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (298)
Nuovo e accogliente bilocale-New and lovely apt	€14,997	€67	55%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (227)
Appartamento incantevole con idromassaggio	€6,692	€57	30%	1	1	2	€24	❌	✅	✅	Y / Y	⭐️ 5 (21)
Casa di Coralba	€17,423	€68	68%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Monolocale top zona strategica ospedale università	€15,915	€55	76%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.5 (64)
Dimora Boezio7, cozy and charming place in center.	€26,194	€72	96%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (68)
Angolo alla Stazione SUITE con terrazzo panoramico	€38,244	€139	75%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
Shanti Ca' casa indipendente con giardino	€17,025	€69	65%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Angolo di Corso Cavour centrale riservato luminoso	€33,526	€173	53%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (1)
Vittadinisette, close to citycenter and station	€26,357	€88	80%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (31)
[Duomo] Dependance con giardino	€18,128	€74	64%	1	1	1	€19	❌	❌	✅	N / Y	⭐️ 5 (41)
[Centro Storico Duomo] Old Town Pavia - by Lucia	€26,051	€90	75%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (58)
Mood-Rezia 14	€20,057	€80	67%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
'Monolocale Salvia'	€18,796	€80	64%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Mood-Villa Glori	€16,926	€74	61%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.5 (52)
Stanza indipendente in centro	€21,553	€111	53%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (19)
Sleepn’joy Pavia - by Lucia	€20,792	€84	64%	1	1	1	€24	❌	❌	✅	N / Y	⭐️ 5 (79)
Maison Marina_Pavia San Michele Centro Storico	€31,911	€88	96%	1	1	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (50)
Mood-Garibaldi 15	€16,394	€74	59%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4 (14)
Luxury Suite per 2~Ponte Coperto	€16,186	€52	80%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (102)
Appartamento Zia Ninìn - la gioia di un tempo!	€24,989	€78	87%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
Altea Home Bilo - Pavia City - by Host4U	€23,900	€65	93%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Monti Bilo - Pavia City - by Host4U	€35,664	€113	83%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4 (9)
Appartamento incantevole in centro a Pavia	€20,988	€71	78%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (20)
Centro storico Piazza Vittoria	€31,109	€105	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Anna - City Center of Pavia - by HOST4U	€40,765	€131	81%	1	1	1	€115	❌	❌	❌	Y / Y	⭐️ 4 (4)
WANDERLUST Splendido appartamento in centro	€24,111	€80	77%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (63)
Monolocale ristrutturato in centro	€27,236	€86	87%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
House of Foscolo - Palazzo Cornazzani - by Host4U	€19,960	€66	75%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
[Pavia] - Esclusivo appartamento in pieno centro	€24,476	€85	74%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (100)
Blue Mind Apartment	€20,422	€64	83%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (31)
Casa Mina - Pavia City - by Host4U	€19,701	€59	85%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Mood-garibaldi 26	€19,549	€76	69%	1	1	1	€10	❌	❌	❌	Y / N	⭐️ 4 (16)
Sissi Home - Pavia City Center - by Host4U	€23,882	€78	78%	1	1	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
civico59	€25,199	€108	64%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Ticinum House - Self check-in	€26,007	€90	79%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (64)
Casa vacanza	€16,968	€74	62%	1	1	1	€4	❌	❌	✅	N / Y	⭐️ 4.5 (17)
[Università\|Ospedali] Campus Pavia - by Lucia	€24,147	€85	75%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Bilocale garden	€17,642	€81	56%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Golgi - Pavia City - by Host4U	€20,366	€61	86%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4 (10)

Return Metrics

334.66% 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)	€9,703	€19,406	€29,109	€38,812	€48,515	€97,031	€291,094
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	€9,703	€19,406	€29,109	€38,812	€48,515	€97,031	€291,094

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

334.66%

Payback Period Days

109

Return on Investment

334.66%

Pavia. Milano Certosa di Pavia, Lombardia, 27012

1 bed • 1 bath • 1 guests

Monthly Rent

€21,865

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €60/night at 64% occupancy.Projected nightly rate is €82/night at 73% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€22,526

Avg annual revenue

73%

Avg occupancy rate

€82

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

€15k

€30k

€40k

€9,703

Profit

Revenue

€21,865

Operating Expenses

€10,722

Operating Income

€11,143

Net Effective Rent

€1,440

Profit (Cash Flow)

€9,703

€2,899

Cash Investment

Renos & Furnishing

€2,811

Setup Costs

€88

Total

€2,899

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

334.66%

Payback Period Days

109