BNBCalc Short Term Rental Rental Arbitrage Analysis Via Innocenzo XI, Bergamo, Lombardia, 24128

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€36,315

Profit (Cash Flow)

€14,385

Cash on Cash Return

339.9%

Annual Revenue

€36,315

AirDNA projects €91/night at 77% occupancy ($25,601). Airbtics projects €133/night at 75% occupancy ($36,315). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,959	€35,668	€49,176	€65,930
Occupancy	67%	77%	84%	91%
Nightly Rate	€88	€125	€157	€194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
APPARTAMENTO IN CENTRO di ultima generazione.	€18,729	€62	78%	2	1	1	€38	❌	❌	❌	N / Y	⭐️ 4.5 (151)
3-room flat with Old Town view	€32,336	€90	97%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (64)
Under historical Upper Town and close the center !	€19,916	€65	82%	2	2	3	€48	❌	✅	✅	Y / Y	⭐️ 5 (85)
al Duca B&B - Bergamo Downtown - parking and pool	€16,494	€46	97%	2	1	2	€19	✅	❌	✅	Y / Y	⭐️ 5 (377)
2-bedroom flat in the heart of Bergamo city centre	€28,668	€88	88%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (128)
city center 2 bedroom apt	€26,447	€86	82%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (87)
casavacanza orchidea 2	€37,846	€133	78%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
CasaM, 200 mq di design nel cuore di Città Alta.	€58,599	€359	44%	2	2.5	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (37)
Borgo San Leonardo	€47,356	€162	80%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
[near Funicolar] Bergamo Alta Design HOUSE 1	€39,604	€150	70%	2	1	1	€34	❌	❌	❌	N / Y	⭐️ 5 (38)
Johnny Suites 1	€50,445	€204	67%	2	1	1	€38	❌	❌	✅	N / Y	⭐️ 0 (0)
[near Funicolar] Bergamo Alta Design HOUSE 2	€40,221	€150	71%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (45)
Casa alla Porta di San Lorenzo	€34,247	€167	55%	2	1	2	€48	❌	❌	✅	Y / Y	⭐️ 0 (2)
Central Luxury Apartment+Garage Happy Home Bergamo	€28,933	€104	74%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (73)
LA CASA NEL BORGO	€27,624	€108	70%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (35)
Appartamento "Arcobaleno" in centro citta	€26,236	€78	91%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (360)
La Cortevecchia - b&b Bergamo	€37,022	€110	91%	2	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (73)
La Fiascona Central Apartment	€17,604	€56	81%	2	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (101)
Il salotto sul Gombito	€38,592	€156	67%	2	2	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (5)
Flora Inn - Flora I	€40,057	€141	77%	2	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (64)
Tower Gombito's Apartment	€57,392	€194	80%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (23)
Altana Bergamo Home 1 - Charming experience	€30,158	€104	78%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (205)
Casa Bea - Art and Prestige	€44,895	€169	72%	2	2	2	€29	❌	✅	❌	Y / Y	⭐️ 5 (29)
Beautiful House	€28,025	€134	57%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (22)
The centre of Bergamo - I Santi Bergamo Apartments	€26,986	€76	95%	2	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (111)
ASTRA - Modern Loft Cathedral View	€60,000	€191	84%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (55)
Appartamento nel cuore del centro storico	€32,978	€125	72%	2	2	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (121)
HistoricBergamoSuite [PrivateParking]	€26,343	€122	56%	2	2	1	€77	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Luxury Design Loft - [Piazza Pontida]	€45,620	€141	86%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (65)
Large and comfortable apartment	€20,302	€87	62%	2	1	2	€28	❌	❌	❌	N / Y	⭐️ 4.8 (43)
Domus Dea 4 Bergamo Alta	€38,398	€154	67%	2	1	2	€65	❌	❌	❌	Y / Y	⭐️ 5 (3)
[Carillon] in the heart of the city	€38,855	€117	89%	2	1	1	€23	❌	❌	✅	Y / Y	⭐️ 5 (103)
Cappuccino house: near city centre and hospital	€18,971	€75	69%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Classic Chic - Città Alta	€50,849	€171	81%	2	2	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (72)
FEEL - Grand Alta Apartment	€51,529	€239	59%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4 (7)
Penthouse in Città Alta - Bergamo	€30,110	€123	65%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
The White Stones charme&relax	€31,668	€125	68%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (116)
Liberty Villa & Winter Garden	€70,208	€212	87%	2	2	1	€86	❌	❌	❌	Y / Y	⭐️ 5 (13)
Appartamento in Bergamo centro	€28,751	€89	88%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (49)
MammaMia, quiet, cozy, spacious home in Old Town	€32,256	€144	61%	2	1.5	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (42)

Return Metrics

339.93% 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)	€14,384	€28,769	€43,153	€57,538	€71,923	€143,846	€431,538
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	€14,384	€28,769	€43,153	€57,538	€71,923	€143,846	€431,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

339.93%

Payback Period Days

107

Return on Investment

339.93%

Via Innocenzo XI Bergamo, Lombardia, 24128

2 bed • 1 bath • 4 guests

Monthly Rent

€36,315

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €91/night at 77% occupancy.Projected nightly rate is €133/night at 75% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€35,781

Avg annual revenue

75%

Avg occupancy rate

€132

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

€15k

€35k

€50k

€70k

€14,385

Profit

Revenue

€36,315

Operating Expenses

€12,331

Operating Income

€23,985

Net Effective Rent

€9,600

Profit (Cash Flow)

€14,385

€4,232

Cash Investment

Renos & Furnishing

€4,143

Setup Costs

€88

Total

€4,232

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

339.93%

Payback Period Days

107