BNBCalc Short Term Rental Rental Arbitrage Analysis Via del Mercato, Sesto Calende, Lombardia, 21018

2 bed • 1 bath • 6 guests • €500

BNB

Calc

Annual Revenue

€29,249

Profit (Cash Flow)

€11,714

Cash on Cash Return

277.5%

Annual Revenue

€29,249

AirDNA projects €93/night at 52% occupancy ($17,663).

BNB Calc projects a 88% occupancy rate, €91 rate per night.

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

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment very close to Leonardo Training Center	€28,716	€93	83%	2	1	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (110)
Like home XX Settembre	€24,929	€91	73%	2	1	1	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Appartamento delle Rose	€18,673	€81	62%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (29)
Il Monastero, fascino e relax	€28,315	€87	87%	2	2	1	€43	❌	❌	✅	Y / Y	⭐️ 5 (28)
Tiny house/ Lake Maggiore /MXP / Zoo safari	€13,605	€47	78%	2	1	1	€11	❌	❌	❌	Y / Y	⭐️ 5 (82)
Casa Pasquee 2	€41,870	€143	80%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Un bell' incontro	€26,747	€126	58%	2	1	1	€0	✅	✅	❌	Y / Y	⭐️ 5 (55)
"The Lake", giardino, parking, Jacuzzi. Vista lago	€38,540	€135	78%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (59)
Lago Maggiore LakeMeHome Sesto Calende	€21,119	€109	51%	2	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (9)
appartmentslapiazzetta.com ~ N.6	€37,366	€107	94%	2	1	2	€81	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Agave Apartments Malpensa - Apt Agave	€22,344	€111	55%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (120)
B&B Lupita	€13,407	€111	33%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Flat in Villa Isa nice accomodation with garden	€30,604	€101	77%	2	1	3	€108	❌	❌	✅	N / N	⭐️ 5 (9)
Come a Casa - Il Cucinino hospitality	€13,493	€105	34%	2	2	1	€32	❌	❌	❌	N / Y	⭐️ 5 (13)
Bliss retreat	€36,234	€180	55%	2	1	31	€0	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Il Girasole, appartamento con vista sul lago!	€34,404	€100	94%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (86)
La Terrazza, appartamento con vista vicino al lago	€29,174	€96	82%	2	1	2	€43	❌	❌	✅	Y / Y	⭐️ 5 (58)
Lovely countryside home in the Major Lake District	€19,946	€96	56%	2	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (61)
Le Betulle - due camere+ giardino+ parcheggio	€25,403	€162	42%	2	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (16)
appartmentslapiazzetta.com ~ N.1	€30,557	€88	93%	2	1	2	€75	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Casa Il Gelsomino	€20,829	€97	54%	2	1	5	€54	❌	❌	❌	Y / N	⭐️ 5 (8)
Casa al lago, vicino a Milano	€18,651	€91	56%	2	1.5	31	€0	❌	❌	❌	Y / Y	⭐️ 4 (10)
Casa GilMa: confort e relax sul Lago Maggiore!	€37,377	€235	43%	2	1	3	€59	❌	❌	❌	Y / Y	⭐️ 5 (92)
appartmentslapiazzetta.com ~ N.2	€31,478	€95	88%	2	1	2	€92	❌	❌	✅	Y / Y	⭐️ 4.6 (36)
appartmentslapiazzetta.com ~ N.4	€24,362	€75	88%	2	1	2	€86	❌	✅	✅	Y / Y	⭐️ 4.7 (41)
appartmentslapiazzetta.com ~ N.3	€30,998	€92	89%	2	1	2	€86	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Appart. Puccini Antica Casa Balsari Lago Maggiore	€34,258	€208	45%	2	1	3	€0	❌	✅	✅	Y / Y	⭐️ 5 (33)
Pied dans l'eau apartment close to Arona	€23,906	€107	60%	2	1	7	€54	❌	❌	❌	Y / Y	⭐️ 5 (10)
Casa Raffaello, Lago Maggiore	€31,108	€141	58%	2	1	1	€86	❌	❌	✅	Y / Y	⭐️ 5 (34)
Lake Maggiore 2 Minutes Apt	€27,874	€112	68%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4 (4)
I Due Tigli House	€29,798	€103	76%	2	1	5	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Elegant two bedroom family suite with kichinet	€22,641	€142	43%	2	1	2	€22	❌	❌	✅	Y / Y	⭐️ 5 (169)
Vecchia Casa dei Nonni nel Parco del Ticino	€13,016	€38	86%	2	1	3	€65	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Villa Cicognola 400 mt dalla spiaggia pubblica	€16,377	€118	35%	2	1	2	€53	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
House Benedetta & Gloria on the lake	€26,132	€84	85%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Dimora relax con vista sul lago maggiore	€16,799	€96	46%	2	1	1	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
La locanda nel Pratone, un’oasi in mezzo al verde.	€33,522	€115	78%	2	2	3	€32	❌	❌	❌	Y / Y	⭐️ 5 (38)

Return Metrics

277.45% 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)	€11,714	€23,428	€35,142	€46,856	€58,571	€117,142	€351,427
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	€15	€30	€46	€62	€79	€171	€713
Total Return	€11,729	€23,458	€35,189	€46,919	€58,650	€117,314	€352,140

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

277.45%

Payback Period Days

131

Return on Investment

277.8%

Via del Mercato Sesto Calende, Lombardia, 21018

2 bed • 1 bath • 6 guests

Monthly Rent

€29,249

Annual Revenue

Projected nightly rate is €93/night at 52% occupancy.

Occupancy Rate

Top 13% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

€25,770

Avg annual revenue

63%

Avg occupancy rate

€120

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

€20k

€30k

€45k

€11,714

Profit

Revenue

€29,249

Operating Expenses

€11,534

Operating Income

€17,714

Net Effective Rent

€6,000

Profit (Cash Flow)

€11,714

€4,222

Cash Investment

Renos & Furnishing

€4,134

Setup Costs

€88

Total

€4,222

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

277.45%

Payback Period Days

131