BNBCalc Short Term Rental Rental Arbitrage Analysis Via Giusti, Somma Lombardo VA, Italy

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€19,902

Profit (Cash Flow)

€3,286

Cash on Cash Return

111.9%

Annual Revenue

€19,902

AirDNA projects €88/night at 53% occupancy ($17,121). Airbtics projects €96/night at 57% occupancy ($19,901). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 57% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,212	€17,503	€26,368	€41,741
Occupancy	44%	57%	65%	80%
Nightly Rate	€67	€81	€108	€140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[giardino privato] - comodo per Malpensa e Milano	€41,681	€197	57%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Agave Apartments Malpensa -Apt Lemon	€13,969	€80	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (90)
B&B Margante, il posto giusto al momento giusto.	€18,541	€80	63%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (53)
[NUOVO] Lago Maggiore - Milano e aeroporto a 7 min	€20,474	€93	58%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (63)
[New MXP Red] Near to Airport and Lake Maggiore	€20,508	€82	66%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (80)
Cozy Apt 5 mins from Malpensa	€19,135	€68	77%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (304)
Spacious apt near Malpensa - 5’ MPX Self check-in	€37,698	€163	63%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (303)
[New Mxp Grey] aeroporto a 7Km	€12,870	€79	43%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (70)
Casa di Alex	€29,870	€94	87%	1	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
sweet home	€22,539	€101	61%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
A&A Court	€18,916	€80	65%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
A & A Attic	€20,345	€91	61%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Deluxe Junior Suite con vista su Fiume e Montagne	€36,101	€162	61%	1	1	31	€0	❌	❌	✅	N / Y	⭐️ 5 (24)
bilocale vicino a Malpensa	€14,786	€106	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa di Nik	€12,813	€43	80%	1	1	3	€17	❌	❌	❌	Y / Y	⭐️ 5 (110)
Corte Nerina Malpensa 1	€32,862	€120	75%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Villa Antonio	€16,942	€104	43%	1	1	1	€29	✅	❌	✅	Y / Y	⭐️ 4.5 (270)
Camera Matrimoniale Deluxe vista Fiume e Montagne	€27,025	€130	57%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (74)
[Sisters Guest House] MXP Airport-Servizio navetta	€13,933	€63	56%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (36)
* * 11' from Malpensa* * Shuttle, Netflix & Wi-Fi	€15,834	€79	52%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Corte Malpensa	€22,071	€67	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Interno 13 - Coffee, wifi & Mxp	€21,554	€92	64%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (14)
Casina Modesta 2 - Somma Lombardo	€25,465	€118	59%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
[10' from Malpensa] Casa Moderna, Netflix & WI-FI	€25,063	€262	25%	1	2.5	1	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Cozy apartment - Somma Lombardo	€31,213	€115	74%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
Sweet House Malpensa	€10,202	€58	48%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Appartamento piano terra.	€11,758	€55	58%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
[10' from Malpensa] Shuttle, Netflix & Wi-Fi	€13,039	€72	44%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
[Luxury Apartment]	€22,661	€138	45%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (21)
[10' da Malpensa & 1' dalla Stazione Treni]Shuttle	€9,976	€58	41%	1	1	1	€24	❌	❌	✅	N / Y	⭐️ 4.6 (11)
Junior Suite in National park next to Malpensa	€16,548	€82	55%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 5 (55)
Deny & Carol's House - Malpensa	€9,642	€60	44%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
[Sisters Guest House] MXP Airport - Free WI-FI	€6,166	€63	25%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (1)
[Scalo a Malpensa Apt] Moderna	€6,086	€138	12%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento Aeroporto Malpensa al lago	€26,637	€75	97%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
[L'angolo di Roby]6km da Mxp - Servizio navetta	€10,300	€67	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
[The Loft] 100M treno per Milano - MXP Airport	€26,277	€73	98%	1	1	1	€24	❌	❌	✅	Y / N	⭐️ 0 (2)
MXP Smart Home 60mq - Wi-Fi , A/C, Lake 10min	€15,006	€80	51%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
[Casa di Vera] 8Km da Malpensa - Servizio Navetta	€13,951	€48	79%	1	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
[10' da Malpensa & 1' dalla Stazione Treni]Shuttle	€11,510	€98	32%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (0)

Return Metrics

111.85% 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)	€3,285	€6,571	€9,857	€13,143	€16,429	€32,858	€98,575
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	€3,285	€6,571	€9,857	€13,143	€16,429	€32,858	€98,575

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

111.85%

Payback Period Days

326

Return on Investment

111.85%

Via Giusti Lombardia, 21019

1 bed • 1 bath • 2 guests

Monthly Rent

€19,902

Annual Revenue

BNBCalc predicts this property will get $96 per night with 57% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€19,549

Avg annual revenue

57%

Avg occupancy rate

€95

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

€45k

€3,286

Profit

Revenue

€19,902

Operating Expenses

€10,616

Operating Income

€9,286

Net Effective Rent

€6,000

Profit (Cash Flow)

€3,286

€2,937

Cash Investment

Renos & Furnishing

€2,848

Setup Costs

€89

Total

€2,937

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

111.85%

Payback Period Days

326