BNBCalc Short Term Rental Rental Arbitrage Analysis Via Case Sparse Di Val Sozzine, , Lombardia, 25056

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,678

Profit (Cash Flow)

$28,512

Cash on Cash Return

595.5%

Annual Revenue

$46,678

AirDNA projects $157/night at 48% occupancy ($27,524). Airbtics projects $171/night at 55% occupancy ($34,351). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,923	$28,080	$48,313	$96,622
Occupancy	42%	48%	71%	80%
Nightly Rate	$121	$154	$180	$324

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Accogliente casa con giardino	$46,069	$172	71%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (9)
tanta luce e soffitti di legno	$47,536	$173	73%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (14)
Un paradiso tra le montagne: appartamento Pino	$22,827	$153	37%	2	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (7)
Square Apartment .	$33,752	$155	55%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4 (1)
Un nido nella torre del castello	$41,713	$132	85%	2	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.6 (37)
Villa con giardino	$28,059	$172	44%	2	2	1	$54	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
Appartamento con 2 camere, 2 bagni, box, giardino	$23,433	$148	42%	2	2	1	$87	❌	❌	❌	Y / Y	⭐️ 5 (2)
Chalet Sozzine 2	$43,943	$335	35%	2	1	3	$377	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
Appartamento sulle piste	$13,178	$104	30%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (8)
Al Ponte Nuovo - A due passi dal centro storico	$23,395	$136	47%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (3)
Cà Del Re: exclusive apartment	$33,251	$115	79%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
Comodo e attrezzato trilocale in centro al paese.	$30,377	$115	72%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Appartamento Il Rododendro, la montagna per tutti	$20,788	$101	52%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Chalet Sozzine 3	$53,440	$336	43%	2	1	3	$377	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Casa Margherita	$23,280	$96	62%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (73)
Moderno appartamento vicino al centro.	$61,666	$159	100%	2	1	7	$108	❌	❌	❌	Y / Y	⭐️ 5 (1)
Chalet apartment in Ponte di Legno	$25,682	$136	51%	2	2	3	$86	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
La Finestra sui Monti 6 letti Panoramico Free Wifi	$34,371	$180	49%	2	1	6	$92	❌	❌	✅	Y / Y	⭐️ 5 (1)
Appartamento Fronte Pista	$52,580	$286	48%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
trilocale a ponte di legno simona	$16,821	$103	40%	2	2	2	$102	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Chalet Ferrari	$22,931	$179	35%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Chalet Valbione	$67,830	$181	100%	2	1	7	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
La Mansarda	$26,194	$135	47%	2	1	1	$76	❌	❌	❌	N / Y	⭐️ 5 (3)
ponte di legno casa nel bosco	$17,415	$109	43%	2	1	2	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Trilocale in centro Ponte di legno	$34,946	$124	77%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Panoramico e confortevole.	$60,075	$159	100%	2	1	7	$65	❌	❌	✅	Y / Y	⭐️ 5 (1)
TRILOCALE ALPES: DIMENTICA L'AUTO E RILASSATI	$33,598	$180	51%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Trilocale Fontana	$51,316	$324	43%	2	1	3	$81	❌	❌	✅	Y / Y	⭐️ 5 (3)
Gran Focolare	$50,767	$163	80%	2	1	1	$108	❌	❌	✅	Y / Y	⭐️ 4 (2)
Blue Mountain CIR 017148- CNI-00025	$54,787	$225	66%	2	1	5	$108	❌	❌	✅	Y / Y	⭐️ 5 (2)
[Lusso 2Camere]Vista mozzafiato\| Parcheggio Gratis	$19,617	$80	67%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Calvi's Home	$53,699	$324	44%	2	1	2	$92	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Appartamento Sole	$29,980	$231	35%	2	1	2	$92	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Appartamento a Ponte di Legno	$18,330	$107	42%	2	1	3	$54	❌	❌	✅	Y / N	⭐️ 4.7 (7)
Chalet Desiderio	$38,200	$147	71%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
appartamento ristrutturato nella via più ambita	$28,489	$153	46%	2	1	7	$194	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Elegante appartamento a Ponte di Legno	$21,784	$124	48%	2	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Adamello Bijoux - Ponte di legno	$23,291	$91	69%	2	1	7	$65	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

595.48% 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)	$28,511	$57,023	$85,534	$114,046	$142,557	$285,115	$855,347
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	$28,511	$57,023	$85,534	$114,046	$142,557	$285,115	$855,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

595.48%

Payback Period Days

Return on Investment

595.48%

Via Case Sparse Di Val Sozzine Lombardia, 25056

2 bed • 1 bath • 4 guests

Monthly Rent

$46,678

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 48% occupancy.Projected nightly rate is $171/night at 55% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$34,293

Avg annual revenue

55%

Avg occupancy rate

$171

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

$30k

$50k

$70k

$28,512

Profit

Revenue

$46,678

Operating Expenses

$14,567

Operating Income

$32,112

Net Effective Rent

$3,600

Profit (Cash Flow)

$28,512

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

595.48%

Payback Period Days