BNBCalc Short Term Rental Rental Arbitrage Analysis Via Giovanni Carnovali, Bergamo, Lombardia, 24126

4 bed • 1 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€76,310

Profit (Cash Flow)

€44,442

Cash on Cash Return

593.1%

Annual Revenue

€76,310

AirDNA projects €152/night at 68% occupancy ($37,754). Airbtics projects €315/night at 60% occupancy ($68,944). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, €343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,212	€54,008	€102,860	€245,405
Occupancy	40%	58%	76%	99%
Nightly Rate	€196	€251	€366	€673

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stop&Sleep: flat in the city centre	€93,666	€256	100%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
apartment stazione	€85,243	€343	68%	4	3	1	€0	❌	❌	❌	N / N	⭐️ 4.9 (16)
Two floors apartment in Bergamo city center	€92,430	€358	70%	4	3	1	€147	❌	✅	✅	Y / Y	⭐️ 5 (131)
FEEL - Salvecchio Apartments - Majestic apartment	€57,679	€375	42%	4	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Spacious Apartment	€68,539	€269	69%	4	3	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Borgovivobg XI- Residence in centro città	€80,644	€668	33%	4	3	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
La Rosa Scarlatta Broseta - Big house up to 10 pax	€35,342	€166	57%	4	2	2	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Classic Italian Villa & Gardens Retreat - Bergamo	€38,246	€249	40%	4	4	1	€135	❌	❌	✅	Y / Y	⭐️ 5 (18)
AK Homes - Entire House, close to the airport	€92,800	€251	99%	4	3	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (22)
Holiday home Pratolugo	€42,277	€199	58%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Casa Adriana vicina a Milan Bergamo airport	€23,307	€154	40%	4	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Italian Country House - Farmholiday "Bruder"	€31,547	€278	31%	4	3	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (66)
Villa with garden	€39,898	€105	100%	4	3	3	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
IseoLakeRental - Villa Buen Retiro	€46,945	€237	53%	4	4	3	€207	❌	✅	❌	Y / Y	⭐️ 4.7 (11)
Foresteria Botton d'oro Valle Imagna	€47,239	€220	58%	4	4	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (57)
Elegante villa con piscina	€47,320	€204	59%	4	2	3	€124	✅	❌	❌	Y / Y	⭐️ 4.9 (180)
La Casetta di Musita	€24,156	€211	31%	4	2	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (1)
Villa Marilena Casa con accesso diretto al lago...	€25,815	€167	41%	4	2	2	€127	❌	❌	✅	Y / Y	⭐️ 4.7 (134)
Villa degli Ulivi [Metro M2]	€47,082	€196	64%	4	4	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (20)
Mountain view villa at La Nus - Albino, Bergamo	€143,172	€383	100%	4	2	4	€104	✅	❌	✅	Y / Y	⭐️ 4.9 (23)
Villa Pina 8+2, Emma Villas	€198,259	€763	71%	4	4	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (5)
House & Lake - Pescate (LC)	€129,942	€799	44%	4	2	1	€157	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Panoramisch genieten in Italie	€34,368	€154	61%	4	2	5	€156	❌	✅	✅	Y / N	⭐️ 4.9 (31)
Luminoso e spazioso ultimo piano vicino al centro	€18,861	€99	52%	4	2	14	€52	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Apartment - A/C in each bedroom!	€103,037	€366	77%	4	3	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
LA VALLETTA MAISON VILLA CON PISCINA BERGAMO	€77,031	€209	100%	4	4	4	€156	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
villa bifamiliare con giardino	€53,241	€260	56%	4	2	3	€105	❌	❌	❌	Y / Y	⭐️ 0 (0)
Villa con giardino Bergamo	€103,660	€292	95%	4	2	4	€156	❌	❌	❌	Y / N	⭐️ 0 (0)
Capodanno Roncola appartamento	€176,093	€633	76%	4	2	4	€104	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa vacanze	€39,438	€308	35%	4	2	2	€0	❌	❌	✅	Y / N	⭐️ 0 (3)
Villa Menta, relax and nature	€90,287	€748	33%	4	4	6	€0	✅	❌	✅	N / Y	⭐️ 4.5 (18)
Grande appartamento in villa	€42,668	€140	83%	4	2	2	€0	❌	❌	❌	Y / N	⭐️ 4.7 (92)
Ca' di Spuncc: Forest house in Dossena	€43,086	€128	92%	4	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
VILLA AMARITA, UN BALCONE SU LECCO	€34,255	€146	64%	4	1	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)

Return Metrics

593.12% 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)	€44,441	€88,883	€133,324	€177,766	€222,208	€444,416	€1,333,249
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	€44,441	€88,883	€133,324	€177,766	€222,208	€444,416	€1,333,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

593.12%

Payback Period Days

Return on Investment

593.12%

Via Giovanni Carnovali Bergamo, Lombardia, 24126

4 bed • 1 bath • 8 guests

Monthly Rent

€76,310

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €152/night at 68% occupancy ($37,754.55). Airbtics projects €315/night at 60% occupancy ($68,944).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

37 Airbnb Comparables

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

€65,197

Avg annual revenue

60%

Avg occupancy rate

€315

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

€20k

€75k

€135k

€200k

€44,442

Profit

Revenue

€76,310

Operating Expenses

€17,469

Operating Income

€58,842

Net Effective Rent

€14,400

Profit (Cash Flow)

€44,442

€7,493

Cash Investment

Renos & Furnishing

€7,397

Setup Costs

€96

Total

€7,493

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

593.12%

Payback Period Days