Villa in Via Nando Travella s.n.c, Tremezzina
Villa in Via Nando Travella s.n.c, Tremezzina — image 2Villa in Via Nando Travella s.n.c, Tremezzina — image 3Villa in Via Nando Travella s.n.c, Tremezzina — image 4Villa in Via Nando Travella s.n.c, Tremezzina — image 5
Grade B+villaluxury

Villa in Via Nando Travella s.n.c, Tremezzina

Tremezzina · Como · Lake Como

€1.3M

Asking Price (EUR)

Indicative figures

The rental projection rests on limited comparable data (6 comps, 74% confidence).

The agent states no bedroom count. It is derived from the listing’s room count (8 locali, every room of the home), and the comparables are chosen by bedrooms — confirm the layout before relying on the yield.

5.9%

Net Yield (managed, after tax, all-in)

10.5%

Self-managed (after tax, all-in)

17.0%

Gross Yield (on all-in cost)

44%

Occupancy (modelled, annual)

Net yield is what a fully-managed owner of one let property keeps after the cedolare secca — the flat 21% tax on GROSS rent, owed whatever the costs — divided by the all-in acquisition cost. A second let property is taxed at 26%, and from the third the letting is a business. Confirm the treatment with an Italian commercialista.

Projected Gross Revenue: €244,170/yr
Nightly Rate: €1509implied by the gross revenue and the occupancy
Cedolare Secca (21% of gross): €51,276/yr
Payback (managed, after tax): 17.0 years
5-yr Capital Value: €1.4M
10-yr Capital Value: €1.6M
Brixfox Score: 74.3 / 100
Comparable Airbnbs: 6
Data Confidence: 74%
Search Radius: 2 km
Season curve: Lake Como

True Investment Cost

Registration tax or VAT + notary + your own agency commission + legal + furnishing.

€1.4M

+11.9% over asking

Asking price€1.3M
Imposta di registro (9% of the cadastral value)€57,700
Notary€7,300
Buyer’s agency commission (incl. 22% VAT)€46,848
Legal fees (incl. 22% VAT)€10,980
Furnishing€30,000
All-in investment€1.4M

On a resale from a private seller the imposta di registro is charged on the cadastral value, not the price; we do not know a listing’s rendita catastale, so it is modelled at half the price, above the national average, which errs towards a higher tax and a lower yield. In Italy the buyer pays their own agency commission. Budget extra for a survey, translation and a power of attorney if you will not sign in person.

Annual Operating Costs (fully managed)

The stored cost lines behind the net yield above.

Gross rental revenue€244,170
Rental management−€65,535
Booking channel fees−€9,767
Cleaning & consumables−€12,209
Utilities (electricity, gas, water, internet)−€4,500
IMU (municipal property tax)−€7,083
TARI (waste tax)−€1,121
Maintenance reserve−€6,400
Insurance−€900
Commercialista & tax filing−€1,200
Cedolare secca (21% of gross)−€51,276
Bedrooms: 4 (derived)
Bathrooms: 2
Building: 249 m²
Style: contemporary
Condition: new-build
Year Built: 2026
Energy Class: A4
lake

No CIN stated

The listing prints no CIN and says nothing about short-term letting, which is the norm for an Italian for-sale advertisement: an open question for the agency, not a red flag. The regional code and the national CIN are filed per unit under the buyer’s own codice fiscale once the sale completes.

Italy requires a national CIN (Codice Identificativo Nazionale) for every short-term let, on top of the regional code. Since May 2026 Airbnb and Booking delist listings without a valid CIN; operating without one carries fines of EUR 800-8,000. Regional registration for this property sits with Lombardia Ross1000 + SUAP (CIR/CIN). From the third short-let property the activity is classed as a business (Partita IVA, social contributions, no cedolare secca). Brixfox models a single-property, non-professional owner.

A CIN is issued for a unit to the person who operates it, and it does not pass with the sale: the buyer files the regional code and the national CIN again under their own codice fiscale. Have an Italian commercialista confirm the comune still accepts new short-term lets (Florence and Venice cap them in their historic centres) before underwriting rental income.

Design Features

expansive lake view terracemodern architectural designsolar panels

Score Breakdown

ROI
20.64
Visual Appeal
14.6
Ownership Security
13
Location
9.6
Land & Space
6
Rental Demand
4.43
Payback Speed
4
STR Suitability
2

Description

A pochi passi dalle splendide rive del Lago di Como, nel cuore di Tremezzo, proponiamo un'esclusiva villa moderna, attualmente in fase di costruzione, inserita in un contesto riservato, soleggiato e panoramico Posizione particolarmente strategica: la proprietà si trova a circa 300 metri dal lago e dalla celebre Greenway del Lago di Como, uno dei percorsi pedonali più affascinanti della zona, ideale per passeggiate immerse nella natura tra borghi storici, ville d’epoca e scorci mozzafiato sul lago Tremezzo rappresenta una delle località più richieste del Lago di Como grazie al suo fascino autentico, ai servizi facilmente raggiungibili e alla vicinanza a ristoranti, caffè, imbarcadero, supermercati, spiagge e collegamenti verso Como, Menaggio, Colico e Lugano La villa è stata progettata con particolare attenzione al design contemporaneo, alla funzionalità degli spazi e al comfort abitativo, con finiture di altissimo livello e tecnologie costruttive all’avanguardia. La villa si sviluppa su tre livelli: piano terra, piano seminterrato e piano sottotetto, oltre ad offrire un generoso spazio esterno con box doppio e due posti auto privati Caratteristiche principali della nuova costruzione: - Classe energetica A4 - Vista lago - Cucina inclusa nel prezzo di vendita - Impianto fotovoltaico - Aria condizionata - Predisposizione impianto d’allarme - Riscaldamento a pavimento con pompa di calore - Facciate ventilate in gres porcellanato - Tetto coibentato con isolamento termo-acustico da 20 cm - Isolamento delle pareti esterne da 16 cm - Serramenti in legno-alluminio di alta qualità - Frangisole elettrici in alluminio - Copertura tetto in Prefa, canali e pluviali in acciaio - Box doppio con possibilità di usufruire del credito d’imposta del 50% sul costo di costruzione - Finiture interne di pregio completamente personalizzabili presso il nostro showroom di Dongo - Possibilità di realizzazione di piscina privata oppure utilizzo di un’ampia piscina condivisa con altre 6 utenze - Vendita diretta dal costruttore – nessuna provvigione - Nessuna spesa condominiale - Consegna prevista entro 6 mesi dalla sottoscrizione del preliminare di vendita Le finiture ricercate, l’elevata qualità dei materiali, la possibilità di personalizzazione degli interni e la posizione esclusiva, rendono questa villa un’opportunità unica sul mercato immobiliare del Lago di Como. Ideali sia come abitazione principale sia come investimento di prestigio o residenza per le vacanze Per maggiori informazioni, brochure o per organizzare una visita in loco, siamo a vostra completa disposizione!

Location

📍 45.9848°, 9.2162°

Approximate location — Idealista blurs its pins

Tremezzina, Lake Como, Italy

Listed by GIARDELLI COSTRUZIONI SRL

Price
€1,280,000
ReportInquire
4-bedroom freehold villa in Tremezzina — photo 1 of 5
GIARDELLI COSTRUZIONI SRL
1 / 5
4-bedroom freehold villa in Tremezzina — photo 2 of 5
2 / 5
4-bedroom freehold villa in Tremezzina — photo 3 of 5
3 / 5
4-bedroom freehold villa in Tremezzina — photo 4 of 5
4 / 5
4-bedroom freehold villa in Tremezzina — photo 5 of 5
5 / 5

Villa in Via Nando Travella s.n.c, Tremezzina

Tremezzina · Lake Como · Ref BF-11408Source · GIARDELLI COSTRUZIONI SRL · listed 30 Sept 2026
Asking price
€1,280,000
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Italy ownership, tax and letting rules

Bedrooms
4
Bathrooms
2
Built area
249 m²
Brixfox Score 74 · B+Financial analysis ↓

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

No CIN stated

The listing prints no CIN and says nothing about short-term letting, which is the norm for an Italian for-sale advertisement: an open question for the agency, not a red flag. The regional code and the national CIN are filed per unit under the buyer’s own codice fiscale once the sale completes.

Italy requires a national CIN (Codice Identificativo Nazionale) for every short-term let, on top of the regional code. Since May 2026 Airbnb and Booking delist listings without a valid CIN; operating without one carries fines of EUR 800-8,000. Regional registration for this property sits with Lombardia Ross1000 + SUAP (CIR/CIN). From the third short-let property the activity is classed as a business (Partita IVA, social contributions, no cedolare secca). Brixfox models a single-property, non-professional owner.

A CIN is issued for a unit to the person who operates it, and it does not pass with the sale: the buyer files the regional code and the national CIN again under their own codice fiscale. Have an Italian commercialista confirm the comune still accepts new short-term lets (Florence and Venice cap them in their historic centres) before underwriting rental income.

Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
Gross yield · all-in basis
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Tremezzina — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
€1,509
Expected booked rate (market-calibrated)
Expected occupancy
44%
Full-year estimate, market-calibrated
Projected annual revenue
€244,170
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$
Seasonal occupancy pattern
Peak Jul +46% · Low Dec -47%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 9.6% of price, auto-calculated
€122,828
Imposta di registro (9% of the cadastral value) + fixed taxes€57,700
Buyer-side agency commission (incl. IVA)€46,848
Legal, survey & translated deed€10,980
Notary (rogito, incl. IVA)€7,300
Renovation budget· no measured Italy basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,432,828
+11.9% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
••••
Rental management
••••
Booking channel fees
••••
Cleaning & consumables
••••
Utilities (electricity, gas, water, internet)
••••
IMU (municipal property tax)
••••
TARI (waste tax)
••••
Maintenance reserve
••••
Insurance
••••
Commercialista & tax filing
••••
Cedolare secca
••••
Net operating income
••••
Net yield on all-in investment
••%

Income tax is the cedolare secca at 21% of gross rent, the rate for a non-professional owner letting one property: a second let property pays 26%, and from the third the letting is a business (Partita IVA, no cedolare secca). IMU (at the comune's published rate, or the median rate where it is not on file) and the registration tax rest on a cadastral value modelled from the price, as the listing states no rendita catastale; the visura catastale gives the real figure. Financing is not modelled.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Tremezzina 5-yr avg — historical, not a forecast8%
Yield + value growth
••/yr
••% net yield + 0% value growth
Value growth figures are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Italy ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Tremezzina · Lake Como

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

74B
Location••••
•••• •••• ••••
Rental Yield••••
•••• •••• ••••
Occupancy••••
•••• •••• ••••
Nightly Rate••••
•••• •••• ••••
Visual Appeal••••
•••• •••• ••••
Size & Space••••
•••• •••• ••••
STR Registration••••
•••• •••• ••••
Tenure••••
•••• •••• ••••

Upgrade to Pro to see the full scorecard analysis.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-14 pts occupancy30%••••••%
-4 pts occupancy40%••••••%
Expected44%••••••%
+10 pts occupancy54%••••••%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost · upgrade to Pro to stress-test this yield

TenureFreeholdno lease decay · no amortisation
Off-planCompletion riskask for the build timeline, payment schedule and building permit
Payback8.9 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Italy ownership, tax and letting rules
Included with Pro once its free trial ends

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · GIARDELLI COSTRUZIONI SRL

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Italy may impact actual yields.