BNBCalc Short Term Rental Rental Arbitrage Analysis 14 Via Rodolfo Fumagalli, Genova, Liguria, 16135

2 bed • 1 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€22,784

Profit (Cash Flow)

€4,164

Cash on Cash Return

92.0%

Annual Revenue

€22,784

AirDNA projects €108/night at 55% occupancy ($21,643). Airbtics projects €106/night at 60% occupancy ($23,196). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,924	€21,521	€35,521	€56,187
Occupancy	49%	62%	74%	88%
Nightly Rate	€71	€93	€129	€170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Marco Polo Wonderful Terrace Apt EXCLUSIVE JACUZZI	€36,751	€134	69%	2	2	1	€183	❌	✅	❌	Y / Y	⭐️ 4.6 (68)
Great Flat w/Sea View	€21,650	€88	62%	2	2	3	€112	❌	❌	❌	Y / Y	⭐️ 4.2 (36)
Atelier ElleEffe, Genova centro	€11,775	€87	37%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Wonderful Italy \| Genova Wonderview	€27,772	€112	63%	2	2	1	€81	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento comodissimo	€16,119	€67	63%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
Overview of Genova	€34,025	€140	62%	2	2	1	€117	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
OTELLO Apt - Best Location, Close train station.	€19,137	€83	61%	2	1	2	€41	❌	❌	❌	N / Y	⭐️ 4.8 (114)
appartamento vacanze Breda	€31,753	€128	68%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.8 (21)
Genova Genuina - authentic & comfortable	€19,071	€132	38%	2	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
La Casa dell'Arte park privato e aria condizionata	€32,740	€119	74%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Appartamento Panoramico a 5 minuti dall’acquario.	€40,590	€134	81%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (97)
Casa incantevole con giardino in centro	€26,527	€107	67%	2	1	2	€51	❌	❌	✅	Y / Y	⭐️ 5 (56)
Casa Gabriella	€14,605	€62	61%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
appartamento 2 camere, giardino, vista porto	€26,285	€128	54%	2	1	2	€81	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
La Casa di Ale (cod Citra 010025-LT-4175)	€15,175	€76	53%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Casa molto accogliente Comfortable as your Home	€17,779	€55	88%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (339)
La Casa di Mimma (cod. Citra 010025-LT-3096)	€12,154	€64	51%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Pet friendly apartment in Genova with kitchen	€40,533	€179	62%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 3 (5)
NEW! Elegant Apt 300 meters from Villa Gruber! x6	€9,339	€57	45%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (41)
miramare12	€25,512	€118	59%	2	2	2	€0	❌	✅	❌	N / N	⭐️ 4.7 (9)
Lemon House Sopra Principe	€11,309	€71	43%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
[Cortile interno] Appartamento Spazioso	€55,875	€203	74%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
La casa sopra Principe	€24,716	€76	88%	2	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Principe Club Apartments	€24,982	€86	78%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (9)
Comodo treno centro acquario 4p!	€16,783	€72	61%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Miramare Apartment Genova	€42,970	€170	68%	2	1	3	€61	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Genova La Fortuna Roomy Apt x4 & Panoramic Balcony	€28,456	€93	77%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
Over the roofs of Genoa	€6,393	€42	42%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Casa Mia-cosy flat near Piazza Principe Station	€23,829	€64	100%	2	1	2	€30	❌	❌	❌	N / Y	⭐️ 4.8 (23)
Ampio appartamento 2 camere	€17,288	€61	76%	2	1	2	€10	❌	❌	✅	Y / Y	⭐️ 5 (16)
5 min from station, 15 from aquarium/boat landing.	€28,566	€97	76%	2	1	1	€80	❌	❌	❌	Y / Y	⭐️ 5 (16)
Genoa Getaway! MM Principe Roomy Flat x4	€16,729	€74	62%	2	2	1	€0	❌	❌	❌	N / N	⭐️ 0 (5)
[Principe House] Train Station	€16,137	€83	51%	2	1	2	€31	❌	❌	✅	Y / N	⭐️ 3.5 (6)
Appartamento Stazione Principe da giugno	€25,959	€70	100%	2	1	7	€21	❌	❌	✅	Y / N	⭐️ 0 (0)
Stylish house in the heart of Genoa	€31,525	€93	93%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)

Return Metrics

92% 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)	€4,163	€8,327	€12,490	€16,654	€20,817	€41,635	€124,907
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	€4,163	€8,327	€12,490	€16,654	€20,817	€41,635	€124,907

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92%

Payback Period Days

396

Return on Investment

92%

14 Via Rodolfo Fumagalli Genova, Liguria, 16135

2 bed • 1 bath • 8 guests

Monthly Rent

€22,784

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €108/night at 55% occupancy.Projected nightly rate is €106/night at 60% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€22,846

Avg annual revenue

60%

Avg occupancy rate

€106

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

€20k

€40k

€55k

€4,164

Profit

Revenue

€22,784

Operating Expenses

€11,420

Operating Income

€11,364

Net Effective Rent

€7,200

Profit (Cash Flow)

€4,164

€4,525

Cash Investment

Renos & Furnishing

€4,431

Setup Costs

€95

Total

€4,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

92%

Payback Period Days

396