BNBCalc Short Term Rental Investment Analysis 125 Via Filippo Turati, Bologna, Emilia-Romagna, 40134

1 bed • 2 bath • 2 guests • €217,000

BNB

Calc

Annual Revenue

€31,183

Profit (Cash Flow)

€6,762

Cap Rate

8.4%

Annual Revenue

€31,183

AirDNA projects €113/night at 51% occupancy ($21,072). Airbtics projects €124/night at 69% occupancy ($31,182). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, €124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,303	€26,617	€44,556	€75,259
Occupancy	57%	69%	81%	99%
Nightly Rate	€87	€103	€148	€205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Il Giardino di Annabella	€46,172	€162	78%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (177)
Saragozza Apartment 7: Bright and central flat	€42,439	€141	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (225)
Mamma Carla	€13,606	€87	39%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bologna Saragozza District Apartment	€45,693	€130	94%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Saragozza Apartment 2: Bright and central flat	€43,216	€148	80%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (23)
Cotta's House-Bologna Centre	€28,242	€95	80%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (9)
Turati Apartment 1: Bright and central flat	€36,332	€138	72%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Casa Via de Rosa	€25,777	€84	82%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious Three-room Apartment in Saragozza	€22,121	€88	66%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (18)
Accogliente a due passi dal centro.	€15,535	€53	79%	1	1	2	€17	❌	❌	❌	Y / Y	⭐️ 4.5 (165)
Appartamento Il Nido	€23,885	€125	52%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (36)
Villa Bottrigari - One Bedroom Apart	€25,619	€71	99%	1	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Villa Bottrigari - Balcony Apartment	€27,540	€76	99%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Central suite with private entrance and garden	€34,003	€129	72%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (17)
Int. 5 - Appartamento Elios	€30,803	€204	40%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (25)
Int. 6 - Suite Marco	€50,672	€230	59%	1	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (11)
Social Costa-Holiday & Business Apartment	€20,311	€86	64%	1	1	2	€14	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Garden House in central Bologna	€26,390	€101	70%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (31)
5th floor Maison Louise Apartment, Porta S. Isaia	€27,308	€118	63%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sharm with Parking and Balcony	€24,677	€87	74%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (218)
Int. 12 - Appartamento dei Gerani	€34,204	€200	46%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (21)
Villa Bottrigari - Attic with Terrace	€60,166	€164	100%	1	1	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (7)
Melloni House Bologna	€33,220	€140	65%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Casa Dotti : un B&B nel verde	€25,046	€77	89%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (85)
Appartamento a Bologna	€21,125	€92	60%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (39)
Private Parking & Garden 2 Steps to San Luca	€44,019	€148	81%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (32)
Wanda's Apartment - Lgbtqia+ Friendly	€41,463	€217	50%	1	2	1	€48	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Via Valeriani - Lovely and cozy place	€25,125	€94	72%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (27)
Minimal Chic House - Relax e Giardino Privato	€34,998	€215	44%	1	1	1	€27	❌	❌	✅	N / Y	⭐️ 5 (4)
L'Operetta	€16,644	€85	52%	1	1	2	€19	❌	❌	✅	N / Y	⭐️ 5 (6)
Cozy and Deluxe Apartment minutes from downtown	€72,313	€323	61%	1	1	2	€19	❌	❌	✅	Y / N	⭐️ 4.5 (5)
Turati Apartment: Bright and central flat	€43,745	€173	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bilocale in zona Saragozza (BO)	€12,910	€118	30%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
casafilippo	€19,732	€54	100%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (140)
Appartamento accogliente nel quartiere più bello	€38,816	€106	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Bilocale in affitto Saragozza	€22,626	€98	63%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Affitto Bilocale Saragozza	€18,348	€95	53%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Monolocale classic 8	€20,583	€89	63%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Villa Bottrigari - Apartment with Terrace	€10,675	€29	100%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)

Return Metrics

12.78% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€6,761	€13,523	€20,285	€27,047	€33,809	€67,618	€202,855
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€173,599	€173,599	€173,599	€173,599	€173,599	€173,599	€173,599
Down Payment	€43,400	€43,400	€43,400	€43,400	€43,400	€43,400	€43,400
Property Appreciation	€6,510	€13,215	€20,121	€27,235	€34,562	€74,629	€309,715
Total Return	€230,271	€243,738	€257,407	€271,282	€285,371	€359,248	€729,571

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.78%

Cap Rate

8.44%

Return on Investment

30.87%

125 Via Filippo Turati Bologna, Emilia-Romagna, 40134

1 bed • 2 bath • 2 guests

Purchase Price

Airbnb Investor Score

€6,761

Annual Profit

8.4%

Cap Rate

12.8%

Cash on Cash

€31,183

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €113/night at 51% occupancy.Projected nightly rate is €124/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€30,379

Avg annual revenue

69%

Avg occupancy rate

€123

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

€30k

€50k

€75k

€6,762

Profit

Revenue

€31,183

Operating Expenses

€12,848

Operating Income

€18,335

Mortgage & Taxes

€11,573

Profit (Cash Flow)

€6,762

€52,894

Cash Investment

Down Payment

€43,400

Renos & Furnishing

€2,984

Closing Costs

€6,510

Total

€52,894

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.78%

Cap Rate

8.44%

Return on Investment

30.87%